SECURITY LIFE SEPARATE ACCOUNT L1
S-6/A, 2000-02-02
Previous: QUALITY DINING INC, PRRN14A, 2000-02-02
Next: AK STEEL HOLDING CORP, SC 13G/A, 2000-02-02



                    As filed with the Securities and Exchange
                        Commission on February 2, 2000.

                                                      Registration No. 333-90577

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                -----------------
                                    FORM S-6
                FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2


                          Pre-Effective Amendment No. 2
                                -----------------
                        SECURITY LIFE SEPARATE ACCOUNT L1
                              (Exact Name of Trust)



                    SECURITY LIFE OF DENVER INSURANCE COMPANY
                               (Name of Depositor)
                                  1290 Broadway
                           Denver, Colorado 80203-5699
              (Address of Depositor's Principal Executive Offices)



                                                 Copy to:
GARY W. WAGGONER, ESQ.                           KIMBERLY J. SMITH, ESQ.
Security Life of Denver Insurance Company        Sutherland Asbill & Brennan LLP
1290 Broadway                                    1275 Pennsylvania Avenue, NW
Denver, Colorado 80203-5699                      Washington, D.C. 20004-2415
                                                 (202) 383-0314

(Name and Address of Agent for Service)


                          ----------------------------



Title of securities being registered: Corporate Benefits variable life insurance
policies.

Approximate date of proposed public offering:  as soon as practicable  after the
effective date of this Registration Statement.

The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

Form V-112-00

<PAGE>




             SECURITY LIFE SEPARATE ACCOUNT L1 (File No. 333-90577)
                              Cross-Reference Table

Form N-8B-2 Item No.      Caption in Prospectus
- --------------------      ---------------------

1, 2                      Cover; Security Life of Denver Insurance Company;
                          Security Life Separate Account L1

3                         Inapplicable

4                         Security Life of Denver Insurance Company

5, 6                      Security Life Separate Account L1

7                         Inapplicable

8                         Financial Statements

9                         Inapplicable

10(a),(b),(c),(d),(e)     Policy  Summary;  Policy  Values, Determining  the
                          Value  in  the  Variable  Division; Charges   and
                          Deductions;    Surrender;    Partial Withdrawals;
                          The  Guaranteed   Interest   Division; Transfers of
                          Account Value; Right to Exchange Policy; Lapse;
                          Reinstatement; Premiums

10(f)                     Voting Privileges; Right to Change Operations

10(g), (h)                Right to Change Operations

10(i)                     Tax Considerations; Detailed Information about the
                          Policy; General Policy Provisions; The Guaranteed
                          Interest Division

11, 12                    Security Life Separate Account L1

13                        Policy Summary; Charges and Deductions; Group or
                          Sponsored Arrangements or Corporate Purchasers

                                       ii


<PAGE>


Form N-8B-2 Item No.       Caption in Prospectus
- --------------------       ---------------------

14, 15                     Policy Summary; Free Look Period; General Policy
                           Provisions; Applying for a Policy

16                         Premiums; Allocation of Net Premiums; How We
                           Calculate Accumulation Unit Values For Each Division

17                         Payment; Surrender; Partial Withdrawals

18                         Policy Summary; Tax Considerations; Detailed
                           Information about the Policy; Security Life Separate
                           Account L1

19                         Reports to Owners; Notification and
                           Claims Procedures; Performance Information
                           (Appendix B)

20                         See 10(g) & 10(a)

21                         Policy Loans

22                         Policy Summary; Premiums; Grace Period; Security
                           Life Separate Account L1; Detailed Information
                           about the Policy

23                         Inapplicable

24                         Inapplicable

25                         Security Life of Denver Insurance Company

26                         Inapplicable

27, 28, 29, 30             Security Life of Denver Insurance Company

31, 32, 33, 34             Inapplicable

35                         Inapplicable

36                         Inapplicable

                                       iii


<PAGE>



Form N-8B-2 Item No.       Caption in Prospectus
- --------------------       ---------------------

37                         Inapplicable

38, 39, 40, 41(a)          General Policy Provisions; Distribution of
                           the Policies; Security Life of Denver Insurance
                           Company

41(b), 41(c), 42, 43       Inapplicable

44                         Determining the Value in the Variable Division;
                           How We Calculate Accumulation Unit Values

45                         Inapplicable

46                         Partial Withdrawals; Detailed Information about
                           the Policy

47, 48, 49, 50             Inapplicable

51                         Detailed Information about the Policy

52                         Determining the Value in the Variable Division;
                           Right to Change Operations

53(a)                      Tax Considerations

53(b), 54, 55              Inapplicable

56, 57, 58                 Inapplicable

59                         Financial Statements

                                       iv

<PAGE>



                    As filed with the Securities and Exchange
                        Commission on February 1, 2000.

                                                      Registration No. 333-90577

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                -----------------
                                    FORM S-6
                FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2


                          Pre-Effective Amendment No. 2
                                -----------------
                        SECURITY LIFE SEPARATE ACCOUNT L1
                              (Exact Name of Trust)



                    SECURITY LIFE OF DENVER INSURANCE COMPANY
                               (Name of Depositor)
                                  1290 Broadway
                           Denver, Colorado 80203-5699
              (Address of Depositor's Principal Executive Offices)



                                                 Copy to:
GARY W. WAGGONER, ESQ.                           KIMBERLY J. SMITH, ESQ.
Security Life of Denver Insurance Company        Sutherland Asbill & Brennan LLP
1290 Broadway                                    1275 Pennsylvania Avenue, NW
Denver, Colorado 80203-5699                      Washington, D.C. 20004-2415
                                                 (202) 383-0314

(Name and Address of Agent for Service)


                          ----------------------------



Title of securities being registered: Corporate Benefits variable life insurance
policies.

Approximate date of proposed public offering:  as soon as practicable  after the
effective date of this Registration Statement.

The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

Form V-112-00

<PAGE>




             SECURITY LIFE SEPARATE ACCOUNT L1 (File No. 333-90577)
                              Cross-Reference Table

Form N-8B-2 Item No.      Caption in Prospectus
- --------------------      ---------------------

1, 2                      Cover; Security Life of Denver Insurance Company;
                          Security Life Separate Account L1

3                         Inapplicable

4                         Security Life of Denver Insurance Company

5, 6                      Security Life Separate Account L1

7                         Inapplicable

8                         Financial Statements

9                         Inapplicable

10(a),(b),(c),(d),(e)     Policy  Summary;  Policy  Values, Determining  the
                          Value  in  the  Variable  Division; Charges   and
                          Deductions;    Surrender;    Partial Withdrawals;
                          The  Guaranteed   Interest   Division; Transfers of
                          Account Value; Right to Exchange Policy; Lapse;
                          Reinstatement; Premiums

10(f)                     Voting Privileges; Right to Change Operations

10(g), (h)                Right to Change Operations

10(i)                     Tax Considerations; Detailed Information about the
                          Policy; General Policy Provisions; The Guaranteed
                          Interest Division

11, 12                    Security Life Separate Account L1

13                        Policy Summary; Charges and Deductions; Group or
                          Sponsored Arrangements or Corporate Purchasers

                                       ii


<PAGE>


Form N-8B-2 Item No.       Caption in Prospectus
- --------------------       ---------------------

14, 15                     Policy Summary; Free Look Period; General Policy
                           Provisions; Applying for a Policy

16                         Premiums; Allocation of Net Premiums; How We
                           Calculate Accumulation Unit Values For Each Division

17                         Payment; Surrender; Partial Withdrawals

18                         Policy Summary; Tax Considerations; Detailed
                           Information about the Policy; Security Life Separate
                           Account L1

19                         Reports to Owners; Notification and
                           Claims Procedures; Performance Information
                           (Appendix B)

20                         See 10(g) & 10(a)

21                         Policy Loans

22                         Policy Summary; Premiums; Grace Period; Security
                           Life Separate Account L1; Detailed Information
                           about the Policy

23                         Inapplicable

24                         Inapplicable

25                         Security Life of Denver Insurance Company

26                         Inapplicable

27, 28, 29, 30             Security Life of Denver Insurance Company

31, 32, 33, 34             Inapplicable

35                         Inapplicable

36                         Inapplicable

                                       iii


<PAGE>



Form N-8B-2 Item No.       Caption in Prospectus
- --------------------       ---------------------

37                         Inapplicable

38, 39, 40, 41(a)          General Policy Provisions; Distribution of
                           the Policies; Security Life of Denver Insurance
                           Company

41(b), 41(c), 42, 43       Inapplicable

44                         Determining the Value in the Variable Division;
                           How We Calculate Accumulation Unit Values

45                         Inapplicable

46                         Partial Withdrawals; Detailed Information about
                           the Policy

47, 48, 49, 50             Inapplicable

51                         Detailed Information about the Policy

52                         Determining the Value in the Variable Division;
                           Right to Change Operations

53(a)                      Tax Considerations

53(b), 54, 55              Inapplicable

56, 57, 58                 Inapplicable

59                         Financial Statements

                                       iv


<PAGE>


                                   Prospectus

                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE
                               A FLEXIBLE PREMIUM

                    VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                                    issued by

                    SECURITY LIFE OF DENVER INSURANCE COMPANY

                                       AND
                        SECURITY LIFE SEPARATE ACCOUNT L1

Consider carefully the policy charges and deductions beginning on page 40 in
this prospectus.

You should read this prospectus and keep it for future reference. A prospectus
for each underlying fund portfolio must accompany and should be read together
with this prospectus.

This policy is not available in all jurisdictions. This policy is not offered in
any jurisdiction where this type of offering is not legal. Depending on the
state where it is issued, policy features may vary. You should rely only on the
information contained in this prospectus. We have not authorized anyone to
provide you with information that is different.

Replacing your existing life insurance policy(ies) with this policy may not be
beneficial to you.

Your Policy

       o      is a flexible premium variable universal life insurance policy
       o      is issued by Security Life of Denver Insurance Company
       o      is designed primarily for use on a multi1-life basis when the
              insured people share a common employment or business
              relationship and
       o      is returnable by you during the free look period or right to
              examine policy period if you are not satisfied.

YOUR POLICY PREMIUM PAYMENTS

       o      are flexible, so the premium amount and frequency may vary
       o      are allocated to variable investment options and the
              guaranteed interest division based on your instructions
       o      are invested in shares of the underlying investment portfolios
              under each variable investment option and
       o      can be invested in up to eighteen investment options over the
              policy's lifetime.

YOUR ACCOUNT VALUE

       o      is the sum of your holdings in the variable division, the
              guaranteed interest division and the loan division
       o      has no guaranteed minimum cash value under the variable
              division.  The value varies with the value of the underlying
              investment portfolio
       o      has a minimum guaranteed rate of return if you have an
              amount in the guaranteed interest division and
       o      is subject to various expenses and charges.

DEATH PROCEEDS

       o      are paid if the policy is in force when the insured person dies
       o      are equal to the death benefit minus an outstanding policy
              loan, accrued loan interest and unpaid charges incurred before
              the insured person dies
       o      are calculated  under your choice of options;
              *  Option 1- a fixed minimum death benefit
              *  Option 2- a stated death benefit plus your account value
              *  Option 3- a stated  death  benefit plus the sum of the premiums
                 we receive minus partial withdrawals and
       o      are generally not federally  income taxed if your policy continues
              to meet the federal income tax definition of life insurance.

NEITHER THE SEC NOR ANY STATE SECURITIES COMMISSION HAS APPROVED THESE
SECURITIES OR DETERMINED THAT THIS PROSPECTUS IS ACCURATE OR COMPLETE. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THIS LIFE INSURANCE POLICY IS NOT A BANK DEPOSIT OR OBLIGATION, FEDERALLY
INSURED, OR BACKED BY ANY BANK OR GOVERNMENTAL AGENCY.

                                    DATE OF PROSPECTUS: _____________ ___, 2000

Form V-112-00

<PAGE>



ISSUED BY:Security Life of Denver   UNDERWRITTEN BY: ING America Equities, Inc.
              Insurance Company                      1290 Broadway
          Security Life Center                       Denver, CO 80203-5699
          1290 Broadway                              (303) 860-2000
          Denver, CO 80203-5699
          (800) 525-9852

THROUGH ITS:               Security Life Separate Account L1


ADMINISTERED BY:           Customer Service Center
                           P.O. Box 173888
                           Denver, CO 80217-3888
                           (800) 848-6362

- --------------------------------------------------------------------------------
Corporate Benefits                   2


<PAGE>



                                TABLE OF CONTENTS

POLICY SUMMARY.................................................................4
     Your Policy...............................................................4
     Free Look Period..........................................................4
     Your Policy Premiums......................................................4
     Charges and Deductions....................................................5
     Fees and Expenses of the Investment Portfolios............................6
     Variable Division.........................................................8
     Policy Values.............................................................8
     Transfers of Account Value................................................9
     Special Policy Features...................................................9
     Policy Modification, Termination and Continuation
         Features.............................................................10
     Death Benefits...........................................................10
     Tax Considerations.......................................................10

INFORMATION ABOUT SECURITY LIFE, THE SEPARATE ACCOUNT AND THE
     INVESTMENT OPTIONS.......................................................11
     Security Life of Denver Insurance Company................................11
     Security Life Separate Account L1........................................11
     Investment Portfolio Objectives..........................................12
     The Guaranteed Interest Division.........................................16
     Maximum Number of Investment Options.....................................17

DETAILED INFORMATION ABOUT THE

     POLICY...................................................................17
     Applying for a Policy....................................................17
     Temporary Insurance......................................................18
     Premiums.................................................................18
     Premium Payments Affect Your Coverage....................................20
     Death Benefits...........................................................20
     Adjustable Term Insurance Rider..........................................24
     Special Features.........................................................25
     Policy Values............................................................26
     Transfers of Account Value...............................................28
     Dollar Cost Averaging....................................................28
     Automatic Rebalancing....................................................29
     Policy Loans.............................................................30
     Partial Withdrawals......................................................31
     Lapse....................................................................32
     Reinstatement............................................................33
     Surrender................................................................33
     General Policy Provisions................................................33
         Free Look Period.....................................................33
         Your Policy..........................................................34
         Age  ................................................................34
         Ownership............................................................34
         Beneficiary(ies).....................................................34
         Collateral Assignment................................................34
         Incontestability.....................................................35
         Misstatements of Age or Gender.......................................35
         Suicide..............................................................35
         Transaction Processing...............................................35
         Notification and Claims Procedures...................................36
         Telephone Privileges.................................................36
         Non-participation....................................................36
         Distribution of the Policies.........................................36
         Advertising Practices and Sales Literature...........................37
         Settlement Provisions................................................37
     Administrative Information About the Policy..............................38

CHARGES AND DEDUCTIONS........................................................40
     Deductions from Premiums.................................................40
     Deferred Sales Charge....................................................40
     Monthly Deductions from Account Value....................................41
     Policy Transaction Fees..................................................42
     Group or Sponsored Arrangements or Corporate
         Purchasers...........................................................43
     Other Charges............................................................44

TAX CONSIDERATIONS............................................................44
     Tax Status of the Policy.................................................44
     Diversification Requirements.............................................44
     Tax Treatment of Policy Death Benefits...................................45
     Modified Endowment Contracts.............................................45
     Multiple Policies........................................................45
     Distributions Other than Death Benefits from
         Modified Endowment Contracts.........................................45
     Distributions Other than Death Benefits from
         Policies That Are Not Modified Endowment Contracts...................46
     Investment in the Policy.................................................46
     Policy Loans.............................................................46
     Section 1035 Exchanges...................................................46
     Tax-exempt Policy Owners.................................................46
     Possible Tax Law Changes.................................................46
     Changes to Comply with the Law...........................................46
     Other....................................................................47

ILLUSTRATIONS.................................................................48

ADDITIONAL INFORMATION........................................................62
     Directors and Officers...................................................62
     Regulation...............................................................64
     Legal Matters............................................................64
     Legal Proceedings........................................................64
     Experts..................................................................64
     Registration Statement...................................................64

FINANCIAL STATEMENTS..........................................................66

APPENDIX A...................................................................200

APPENDIX B...................................................................201



- --------------------------------------------------------------------------------
Corporate Benefits                     3


<PAGE>



POLICY SUMMARY

THIS SUMMARY HIGHLIGHTS SOME OF THE IMPORTANT POINTS ABOUT YOUR POLICY. THE
POLICY IS MORE FULLY DESCRIBED IN THE ATTACHED, COMPLETE PROSPECTUS. PLEASE READ
THE PROSPECTUS CAREFULLY. "WE," "US," "OUR," AND THE "COMPANY" REFER TO SECURITY
LIFE OF DENVER INSURANCE COMPANY. "YOU" AND "YOUR" REFER TO THE POLICY OWNER.
THE OWNER IS THE INDIVIDUAL, ENTITY, PARTNERSHIP, REPRESENTATIVE OR PARTY WHO
MAY EXERCISE ALL RIGHTS OVER THE POLICY AND RECEIVE THE POLICY BENEFITS DURING
THE INSURED PERSON'S LIFETIME.

STATE VARIATIONS ARE COVERED IN A SPECIAL POLICY FORM FOR USE IN THAT STATE.
THIS PROSPECTUS PROVIDES A GENERAL DESCRIPTION OF THE POLICY. YOUR ACTUAL POLICY
AND RIDERS ARE THE CONTROLLING DOCUMENTS. IF YOU WOULD LIKE TO REVIEW A COPY OF
THE POLICY AND RIDERS, CONTACT OUR CUSTOMER SERVICE CENTER.

YOUR POLICY

This policy is available only to groups of ten or more insured people.
Generally, we require a minimum total group first year premium of at least
$250,000. However, depending on underwriting circumstances, we may reduce the
minimum total group first year premium in some cases. We generally require a
minimum target death benefit of $50,000 per policy. We may reduce the minimum
target death benefit if the average target death benefit at policy issuance for
the group is at least $50,000. SEE POLICY ISSUANCE, PAGE 17.

Your policy provides life insurance protection on the insured person. The policy
includes the basic policy, applications, and riders or endorsements. As long as
the policy remains in force, we pay a death benefit at the death of the insured
person. While your policy is in force, you may access your policy value by
taking loans or partial withdrawals. You may also surrender your policy for its
surrender value. When the insured person reaches age 100, the policy can be
surrendered or continued under the continuation of coverage option. SEE
CONTINUATION OF COVERAGE, PAGE 26.

We designed this policy primarily for use on a multi- life basis where the
insured people share common employment or a business relationship. The policy
may be owned individually or by a corporation, trust, association or similar
entity.

Life insurance is not a short-term investment. You should evaluate your need for
life insurance coverage and this policy's long-term investment potential and
risks before purchasing a policy.


FREE LOOK PERIOD

Within limits as specified by state law, you have the right to examine your
policy and return it for a refund of the premium payments we receive or the
account value if you are not satisfied for any reason. The policy is then void.
SEE FREE LOOK PERIOD, PAGE 33.


YOUR POLICY PREMIUMS

The policy is a flexible premium policy because the amount and frequency of the
premium payments you make may vary within limits. You must make premium
payments:
     o   for us to issue your policy; and
     o   sufficient to keep your policy in force.

On your application, you choose how much and how often you want to pay premiums.
Depending on your choices, it may not be enough to keep your policy or riders in
force. The amount of premium you pay affects the length of time your policy
stays in force. SEE PREMIUMS, PAGE 18.

ALLOCATION OF NET PREMIUMS

This policy has premium-based charges which are subtracted from your payments.
We add the balance, or the net premium, to your policy based on your investment
instructions. You may allocate the net premium among one or more variable
investment options and the guaranteed interest division. You may not invest in
more than eighteen investment options, including the guaranteed interest
division, over the life of your policy. SEE MAXIMUM NUMBER OF INVESTMENT
OPTIONS, PAGE 17.

We apply the net premium payments to your policy after we:
     o   receive your initial premium;
     o   have the information we require;
     o   approve your policy application; and
     o   issue your policy.


- --------------------------------------------------------------------------------
Corporate Benefits                      4

<PAGE>



You need to allocate your premium to your investment choices in percentages that
are whole numbers and which total 100%. SEE ALLOCATION OF NET PREMIUMS, PAGE 19.


CHARGES AND DEDUCTIONS

DEDUCTIONS FROM PREMIUMS

We make the following deductions from each premium payment you make:

     1.  Tax charges -- In the first policy or segment year, we deduct a charge
         of 2.5% of premiums for state and local taxes up to target premium. In
         subsequent years, we deduct 2.5% of all premiums we receive. In the
         first policy or segment year, we deduct the charge of 1.5% of premiums
         up to target premium to cover our estimated cost of the federal income
         tax treatment of deferred acquisition costs. In subsequent years, we
         currently deduct 1.5% of premiums you make. These charges may increase.
         SEE TAX CHARGES, PAGE 40.

     2.  Sales charge -- We deduct a percentage of each premium to cover a
         portion of our expenses in selling your policy. This charge is 2% of
         premiums we receive in the first policy or segment year up to target
         premium. Thereafter, this charge is 0.5% of the premiums we receive.
         This charge is a guaranteed maximum. SEE DEDUCTIONS FROM PREMIUMS, PAGE
         40.

DEFERRED SALES CHARGE

The deferred sales charge is based on a percentage of the premiums that you pay
during the first ten policy or segment years. It is deducted from the account
value at the beginning of each policy year for seven years after a year in which
a premium payment is made. A deferred sales charge is calculated for premiums
paid for each policy segment. This charge is a guaranteed maximum. SEE DEFERRED
SALES CHARGE, PAGE 40, AND CHANGES IN DEATH BENEFIT AMOUNTS, PAGE 23.


  Policy or  |  Deferred Sales Charge  |
   Segment   |     (% of Premium)*     |
  Year When  ---------------------------     Deducted at
   Premium   |   up to      in Excess  |    Beginning of
   Payment   |   Target     of Target  |     Policy or
   are Made  |   Premium     Premium   |    Segment Years
- -------------| ----------------------- |   -------------
             |                         |
      1      |    2%          1%       |    2 - 8
      2      |   1.75%       N/A       |    3 - 9
      3      |   1.75%       N/A       |    4 - 10
      4      |   1.75%       N/A       |    5 - 11
      5      |   0.5%        N/A       |    6 - 12
      6      |   0.5%        N/A       |    7 - 13
      7      |   0.5%        N/A       |    8 - 14
      8      |   0.5%        N/A       |    9 - 15
      9      |   0.5%        N/A       |   10 - 16
      10     |   0.5%        N/A       |   11 - 17

* THESE ARE THE PERCENTAGES USED TO DETERMINE THE ANNUAL DEDUCTION. ONCE
DETERMINED, THE ANNUAL DEDUCTION IS MADE ONCE EACH YEAR FOR SEVEN YEARS.

MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE

We deduct the following charges from your account value at the beginning of each
policy month. The charges shown are guaranteed maximums unless we disclose
otherwise.

     1.  Monthly administrative charge-- $12 per month for the first policy
         year, then $6 per month for each policy year beyond that.

     2.  Cost of insurance charge-- Based on the net amount at risk on the life
         of the insured person. The amount of this charge differs for:
         o    the segments of the base death benefit; and
         o    the adjustable term insurance rider.
         It may change over time.

     3.  Mortality and Expense Risk Charge -- we assess a mortality and expense
         risk charge of 0.01667% per month (0.20% annually) against the variable
         investment options. This charge compensates us for mortality and
         expense risks under the policies.

SEE MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE, PAGE 41.

POLICY TRANSACTION FEES

We deduct policy transaction fees from your account value at the time of the
transaction.

The following are the current transaction fees. The charges shown are guaranteed
maximums. SEE POLICY TRANSACTION FEES, PAGE 42.

- --------------------------------------------------------------------------------
Corporate Benefits                     5

<PAGE>



     1.  Partial withdrawal fee-- $25.

     2.  Transfer fee-- We allow twelve free transfers among investment options
         per policy year. For each transfer beyond that, a $10 fee may apply.

     3.  Illustrations-- You may request one free illustration per policy year.
         For each illustration beyond that, a $25 fee applies.

     4.  Premium Allocation Change -- You may make twelve free premium
         allocation changes per policy year. For each premium allocation change
         beyond that, a $25 fee applies.

     5.  Continuation of Coverage Fee -- We will charge a one-time $200
         administrative fee when the insured person turns age 100 to activate
         continued coverage.

FEES AND EXPENSES OF THE INVESTMENT PORTFOLIOS

The separate account purchases shares of the investment portfolios, or series,
at net asset value. This price reflects investment management fees and other
direct expenses that are deducted from the portfolio assets. The following table
describes these investment management fees and other direct expenses of the
investment portfolios. The fees and expenses are shown in both gross amounts and
net amounts shown after any expenses or fees have been voluntarily absorbed by
the investment portfolio advisers.


- --------------------------------------------------------------------------------
Corporate Benefits                     6

<PAGE>



INVESTMENT PORTFOLIO ANNUAL EXPENSES (AS A PERCENTAGE OF PORTFOLIO AVERAGE NET
                                        ASSETS) /1/
<TABLE>
<CAPTION>


                                                                                                           Fees and
                                                                      Investment                Total      Expenses  Total Net
                                                                      Management     Other    Portfolio   Waived or  Portfolio
                             Portfolio                                   Fees      Expenses   Expenses    Reimbursed  Expenses
                             ---------                                   ----      --------   --------    ----------  --------

<S>                                                                      <C>        <C>        <C>         <C>            <C>
AIM VARIABLE INSURANCE FUNDS, INC.
AIM V.I. Capital Appreciation Fund                                       0.62%       0.05%      0.67%        NA           0.67%
AIM V.I. Government Securities Fund                                      0.50%       0.26%      0.76%        NA           0.76%
THE ALGER AMERICAN FUND
Alger American Growth Portfolio                                          0.75%       0.04%      0.79%        NA           0.79%
Alger American MidCap Growth Portfolio                                   0.80%       0.04%      0.84%        NA           0.84%
Alger American Small Capitalization Portfolio                            0.85%       0.04%      0.89%        NA           0.89%
FIDELITY VARIABLE INSURANCE PRODUCTS FUND
VIP Growth Portfolio                                                     0.59%       0.09%      0.68%        NA           0.68%/2/
VIP Overseas Portfolio                                                   0.74%       0.17%      0.91%        NA           0.91%/2/
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
VIP II Index 500 Portfolio                                               0.24%       0.11%      0.35%       0.07%         0.28%/3/
GCG TRUST /4/
Equity Income Portfolio                                                  0.98%       0.00%      0.98%        NA          0.98%
Growth Portfolio                                                         1.08%       0.01%      1.09%        NA          1.09%
Hard Assets Portfolio                                                    0.98%       0.02%      1.00%        NA          1.00%
Limited Maturity Bond Portfolio                                          0.60%       0.00%      0.60%        NA          0.60%
Liquid Asset Portfolio                                                   0.59%       0.00%      0.59%        NA          0.59%
Mid-Cap Growth Portfolio                                                 0.94%       0.01%      0.95%        NA          0.95%
Research Portfolio                                                       0.94%       0.00%      0.94%        NA          0.94%
Total Return Portfolio                                                   0.94%       0.04%      0.98%       0.01%/5/      0.97%
INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF-Equity Income Fund                                           0.75%       0.42%      1.17%/6/    0.24%/7/      0.93%
INVESCO VIF-High Yield Fund                                              0.60%       0.47%      1.07%        NA           1.07%
INVESCO VIF-Small Company Growth Fund                                    0.75%      11.92%     12.67%/6/   10.80%/8/      1.87%
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST /9/
Partners Portfolio                                                       0.78%       0.06%      0.84%        NA           0.84%
VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund                                                      1.00%       0.15%      1.15%        NA           1.15%
Worldwide Emerging Markets Fund                                          1.00%       0.61%      1.61%/6/    0.31%/10/     1.30%
Worldwide Real Estate Fund                                               1.00%       4.32%      5.32%/6/    4.43%/11/     0.89%
</TABLE>

/1/ The portfolio expense information was provided to us by the portfolios, and
we have not independently verified such information. These portfolio expenses
are not direct charges against variable investment options assets or reduction
from contract values; rather these portfolio expenses are taken into
consideration in computing each underlying portfolio's net asset value, which is
the share price used to calculate the unit values of the variable investment
options. For a more complete description of the portfolios' costs and expenses,
see the prospectuses for the portfolios.

/2/ A Portion of the brokerage commissions that certain funds pay was used to
reduce fund expenses. In addition, certain funds have entered into arrangements
with their custodian whereby credits realized, as a result of uninvested cash
balances were used to reduce custodian expenses. Including these reductions, the
total portfolio expenses presented in the table would have been 0.66% for Growth
Portfolio and 0.89% for Overseas portfolio.

- --------------------------------------------------------------------------------
Corporate Benefits                      7

<PAGE>



/3/ FMR agreed to reimburse a portion of Index 500 Portfolio's expenses during
the period. Without this reimbursement, the funds' total portfolio expenses
would have been 0.35%.

/4/ Directed Services, Inc. ("DSI") serves as the overall manager of the GCG
Trust. The fee shown is a management fee. Fees decline as the total assets of
certain combined portfolios increase. DSI provides or procures at its own
expense, the services necessary for the operation of the portfolios. DSI does
not bear the expense of brokerage fees and other transactional expenses for
securities, taxes (if any) paid by a portfolio, interest on borrowing, fees and
expenses of the independent trustees, and extraordinary expenses, such as
litigation or indemnification expenses. The GCG Trust pays DSI for its services
a monthly fee based on the annual rates of the average daily net assets of the
investment portfolios. DSI (and not the GCG Trust) in turn pays each portfolio
manager a monthly fee for managing the assets of the portfolios. More detailed
information about each portfolio's management fees and expenses can be found in
the prospectus of the GCG Trust. You should read this prospectus before
investing.

/5/ DSI is currently reimbursing expenses to maintain total expenses at 0.97%
for the Total Return Portfolio. Without this reimbursement, and based on actual
reimbursements for the fiscal year ended December 31, 1998, total expenses for
this portfolio would have been 0.98%. This agreement to reimburse may end at any
time.

/6/ Certain expenses of the Fund are being voluntarily absorbed by the Funds.

/7/ Certain expenses of the VIF-Equity Income Fund (formerly VIF-Industrial
Income Fund) are being absorbed voluntarily by INVESCO Funds Group, Inc.
pursuant to a commitment to the Fund. After absorption, the VIF-Equity Income
Fund's "Other Expenses" and "Total Portfolio Expenses" were 0.18% and 0.93%
respectively. This commitment can be changed at any time following consultation
with the board of directors.

/8/ Certain expenses of the VIF-Small Company Growth Fund are being absorbed
voluntarily by INVESCO Funds Group, Inc. pursuant to a commitment to the Fund.
After absorption, the VIF-Small Company Growth Fund's "Other Expenses" and
"Total Portfolio Expenses" were 1.12% and 1.87% respectively. This commitment
can be changed at any time following consultation with the board of directors.

/9/ Neuberger Berman Advisers Management Trust (the "Trust") is divided into
portfolios ("Portfolios"), each of which invests all of its net investable
assets in a corresponding series ("Series") of Advisers Managers Trust. The
figures reported under "Investment Management and Administration Fees" include
the aggregate of the administration fees paid by the Portfolio and the
management fees paid by its corresponding Series. Similarly, the "Other
Expenses" includes all other expenses of the Portfolio and its corresponding
Series. See "Expenses" in the Trust's Prospectus. Expenses may reflect expense
reimbursement. NBMI has undertaken to reimburse certain operating expenses,
including compensation of NBMI and excluding taxes, interest, extraordinary
expense, brokerage commissions and transaction costs, that exceed, in the
aggregate, 1% of the Portfolios' average daily net asset value. These expense
reimbursement policies are subject to termination upon 60 days written notice to
the Portfolios.

/10/ Van Eck Associates Corporation (the "Advisor") absorbed expenses exceeding
1.50% of the Fund's average daily net assets. Due to this arrangement, the
actual expenses incurred were "Total Portfolio Expenses" of 1.50%. The Adviser
has voluntarily agreed to limit the Worldwide Emerging Markets Fund's total
annual operating expenses to 1.30% of the Fund's average daily net assets.

/11/ Van Eck Associates Corporation (the "Advisor") waived its management fees
and assumed certain expenses for the period January 1, 1998 to February 28,
1998. The Advisor also assumed expenses exceeding 1.00% of the Fund's average
daily net assets for the period March 1,1998 to December 31, 1998. The Fund's
expenses were also reduced by a fee arrangement based on cash balances left on
deposit with the custodian and a directed brokerage arrangement where the fund
directs certain portfolio trades to a broker that, in turn, pays a portion of
the Fund's expenses. Due to this arrangement the actual expenses incurred were
"Investment Management Fees" of 0.00%, "Other Expenses" of 0.89% and "Total
Portfolio Expenses" of 0.89%.



VARIABLE DIVISION

If you invest in the variable investment options, depending on market
conditions, you may make or lose money. These variable investment options are
described in the prospectuses for the underlying investment portfolios. SEE
OBJECTIVES OF THE INVESTMENT PORTFOLIOS, PAGE 12.


POLICY VALUES

Your account value is the amount you have in the guaranteed interest division,
plus the amount you

- --------------------------------------------------------------------------------
Corporate Benefits                      8

<PAGE>



have in each variable investment option. If you have an outstanding policy loan,
your account value includes the amount in the loan division. The loan division
is part of our general account specifically designed to hold money used as
collateral for loans and loan interest. The general account contains all of our
assets other than those held in the separate account, or our other separate
accounts.

Your account value reflects:
     o   net premiums;
     o   deductions for charges;
     o   the investment performance of the amounts you have in the variable
         investment options;
     o   interest earned on the amount you have in the guaranteed interest
         division;
     o   interest earned on the amount you have in the loan division; and
     o   partial withdrawals.

We subtract charges and partial withdrawals you take from your account value.
You make a partial withdrawal when you withdraw part of your net account value.
Partial withdrawals may reduce the amount of base death benefit.

Your net account value is equal to the account value minus the amount of your
outstanding policy loans and accrued loan interest, if any. Your surrender value
is the same as your net account value.

YOUR ACCOUNT VALUE IN THE VARIABLE DIVISION

Accumulation units are the way we measure value in the variable division.
Accumulation unit value is the value of a unit of a variable investment option
on the valuation date. Each variable investment option has a different
accumulation unit value. SEE DETERMINING THE VALUE IN THE VARIABLE DIVISION,
PAGE 27.

On each valuation date, we determine the accumulation unit values. The
accumulation unit value for each variable investment option reflects the
investment performance of the underlying investment portfolio during the
valuation period. Each accumulation unit value reflects asset-based charges
under the policy, and the expenses of the investment portfolios. SEE DETERMINING
THE VALUE IN THE VARIABLE DIVISION, PAGE 27 AND HOW WE CALCULATE ACCUMULATION
UNIT VALUES FOR EACH DIVISION, PAGE 27.


TRANSFERS OF ACCOUNT VALUE

You may make up to twelve free transfers among the variable investment options
or to the guaranteed interest division per policy year. We may charge $10 for
each transfer over twelve you make in a policy year. This charge does not apply
to automatic rebalancing or dollar cost averaging transfers. There are
restrictions on transfers from the guaranteed interest division. SEE TRANSFERS
OF ACCOUNT VALUE, PAGE 28.


SPECIAL POLICY FEATURES

DESIGNATED DEDUCTION OPTION

You may designate one deduction investment option from which we will take your
monthly deductions and your deferred sales charge. SEE DESIGNATED DEDUCTION
OPTION, PAGE 25.

DOLLAR COST AVERAGING

Dollar cost averaging is a systematic plan of transferring account values to
selected variable investment options. It is intended to protect your policy's
value from short-term price fluctuations. However, dollar cost averaging does
not assure a profit, nor does it protect against a loss in a declining market.
Dollar cost averaging is free. SEE DOLLAR COST AVERAGING, PAGE 28.

AUTOMATIC REBALANCING

Automatic rebalancing periodically reallocates your net account value among the
investment options to maintain your specified distribution of account value
among those investment options. Automatic rebalancing is free. SEE AUTOMATIC
REBALANCING, PAGE 29.

LOANS

You may take loans against your policy's net account value. We charge an annual
loan interest rate of 3.25%. We credit an annual interest rate of 3% on amounts
held in the loan division as collateral for your loan. SEE POLICY LOANS, PAGE
30.

PARTIAL WITHDRAWALS

You may withdraw part of your net account value any time after your first policy
year. You may make only one partial withdrawal per policy year. Partial
withdrawals may reduce the death benefit and will

- --------------------------------------------------------------------------------
Corporate Benefits                      9

<PAGE>



reduce your account value. SEE PARTIAL WITHDRAWALS, PAGE 31.


POLICY MODIFICATION, TERMINATION AND CONTINUATION FEATURES

RIGHT TO EXCHANGE POLICY

For 24 months after the policy date you can exchange your policy for a
guaranteed policy, unless state law requires differently. The right to exchange
your policy is free. SEE RIGHT TO EXCHANGE POLICY, PAGE 26.

SURRENDER

You may surrender your policy at any time while the insured person is living.

We calculate your surrender value on the valuation date we receive your request
and policy at our customer service center. All insurance coverage ends on the
date we receive your request. You must return your policy or a lost policy form
to us. SEE SURRENDER, PAGE 33.

LAPSE

In general, insurance coverage continues as long as your policy's net account
value is enough to pay the monthly deductions. SEE LAPSE, PAGE 32.

REINSTATEMENT

You may reinstate your policy and its riders within five years of its lapse if
you still own the policy and the insured person is still living.

You will need to give proof that the insured person continues to be insurable.
You will also need to pay required reinstatement premiums.

If you had a policy loan existing when coverage ended, we will reinstate it with
accrued loan interest to the date of the lapse. SEE REINSTATEMENT, PAGE 33.

POLICY MATURITY

If the insured person is still living on the maturity date or the policy
anniversary nearest the date when the insured person reaches age 100 and you do
not choose continuation of coverage, you must surrender your policy and we will
pay the net account value. Your policy then ends. SEE POLICY MATURITY, PAGE 26.

CONTINUATION OF COVERAGE

If the insured person is still living at age 100, you may either surrender your
policy or choose the continuation of coverage feature. If the continuation of
coverage feature becomes effective, we will deduct a one-time administrative fee
of $200 and keep your policy in force. SEE CONTINUATION OF COVERAGE, PAGE 26.


DEATH BENEFITS

At the insured person's death, we pay death proceeds to the beneficiary(ies) if
your policy is still in force. The beneficiary(ies) is(are) the person or people
you name to receive the death proceeds. The death proceeds equal the base death
benefit plus amounts payable by rider, minus the amount of any outstanding
policy loan on your policy and accrued loan interest. Based on the death benefit
option you have chosen, the base death benefit varies.

The base death benefit does not include any adjustable term insurance rider you
may have on your policy. The target death benefit includes any adjustable term
insurance rider you may have on your policy plus your base death benefit. The
total death benefit is at least equal to or greater than your target death
benefit.

There is no minimum stated death benefit to issue a policy. Generally, there is
a minimum target death benefit of $50,000 per policy. SEE DEATH BENEFITS, PAGE
20.

You may change your stated death benefit amount while your policy is in force,
subject to certain restrictions. SEE CHANGES IN DEATH BENEFIT AMOUNTS, PAGE 23.


TAX CONSIDERATIONS

Under current federal income tax law, death benefits of life insurance policies
generally are not subject to income tax. In order for this treatment to apply,
the policy must qualify as a life insurance contract. We believe it is
reasonable to conclude that the policy will qualify as a life insurance
contract. SEE TAX STATUS OF THE POLICY, PAGE 44.

- --------------------------------------------------------------------------------
Corporate Benefits                     10

<PAGE>



Assuming the policy qualifies as a life insurance contract, under current
federal income tax law, your account value earnings are generally not subject to
income tax as long as they remain within your policy. However depending on
circumstances, the following events may cause taxable consequences for you:
     o   partial withdrawals;
     o   surrender; or
     o   lapse.

In addition to the events listed above, if your policy is a modified endowment
contract, a loan against or secured by the policy may cause income taxation. A
penalty tax may be imposed on a distribution from a modified endowment contract
as well. SEE MODIFIED ENDOWMENT CONTRACTS, PAGE 45.

In recent years, Congress has adopted new rules relating to life insurance owned
by businesses. Any business contemplating the purchase of a new policy or a
change in an existing policy should consult a tax adviser.

You should consult a qualified legal or tax adviser before you purchase your
policy.


INFORMATION ABOUT SECURITY LIFE, THE SEPARATE ACCOUNT AND THE INVESTMENT OPTIONS


SECURITY LIFE OF DENVER INSURANCE COMPANY

Security Life of Denver Insurance Company ("Security Life") is a stock life
insurance company organized under the laws of the State of Colorado in 1929. Our
headquarters are located at 1290 Broadway, Denver, Colorado 80203-5699. We are
admitted to do business in the District of Columbia and all states except New
York. At the close of 1998, the company and its consolidated subsidiaries had
over $174.3 billion of life insurance in force. As of December 31, 1998, our
total assets were over $10.0 billion, and our shareholder's equity was over $926
million.

We have a complete line of life insurance products, including:
     o   annuities;
     o   individual life;
     o   group life;
     o   pension products; and
     o   market life reinsurance.

Security Life is a wholly owned indirect subsidiary of ING Groep, N.V. ("ING").
ING is one of the world's three largest diversified financial services
organizations. ING is headquartered in Amsterdam, The Netherlands. It has
consolidated assets over $461.8 billion on a Dutch (modified U.S.) generally
accepted accounting principles basis, as of December 31, 1998.

The principal underwriter and distributor for our policies is ING America
Equities, Inc. ING America Equities is a stock corporation organized under the
laws of the State of Colorado in 1993. It is a wholly owned subsidiary of
Security Life and is a registered broker-dealer with the SEC and the NASD. ING
America Equities, Inc. is located at 1290 Broadway, Denver, Colorado 80203-5699.


SECURITY LIFE SEPARATE ACCOUNT L1

SEPARATE ACCOUNT STRUCTURE

We established Security Life Separate Account L1 (the "separate account") on
November 3, 1993, under Colorado's insurance law. It is a unit investment trust,
registered with the SEC under the Investment Company Act of 1940. The SEC does
not supervise our management of the separate account or Security Life.

The separate account is a separate investment account. We keep the separate
account assets separate from our general account and other separate accounts. It
is used to support our variable life insurance policies and for other purposes
allowed by law and regulation. We may offer other variable life insurance
contracts with different benefits and charges that invest in the separate
account. We do not discuss these contracts in this prospectus. The separate
account may invest in other securities not available for the policy described in
this prospectus. The general account contains all of our assets other than those
held in the separate account or other separate accounts.

The company owns all the assets in the separate account. We credit gains to or
charge losses against the separate account without regard to performance

- --------------------------------------------------------------------------------
Corporate Benefits                     11

<PAGE>



of other investment accounts.

ORDER OF SEPARATE ACCOUNT LIABILITIES

State law provides that we may not charge general account liabilities against
separate account assets equal to its reserves and other liabilities. This means
that in the event we were ever to become insolvent, the separate account assets
will be used first to pay separate account policy claims. Only if assets remain
in the separate account after these claims have been satisfied can these assets
be used to pay other policy owners and our creditors.

The separate account may have liabilities from assets credited to other variable
life policies offered by the separate account. If the assets of the separate
account are greater than required reserves and policy liabilities, we may
transfer the excess to our general account.

INVESTMENT OPTIONS

Investment options include the variable and the guaranteed interest divisions,
but not the loan division. The separate account has several variable investment
options. Each variable investment option invests in shares of a matching
investment portfolio. Each investment portfolio has its own investment
objective. This means that the investment performance of a policy depends on the
performance of the investment portfolios you choose. These investment portfolios
are not available directly to individual investors. They are available only as
the underlying investments for variable annuity and variable life insurance
contracts and certain pension accounts.

INVESTMENT PORTFOLIOS

Each of the investment portfolios is a separate series of an open-end management
investment company. The investment company receives investment advice from a
registered investment adviser who, other than the GCG Trust, is not associated
with us.

Currently, some variable investment options invest in a portfolio of the GCG
Trust. Directed Services, Inc. ("DSI") serves as the manager to each portfolio
of the GCG Trust. The GCG Trust and DSI have retained several portfolio managers
to manage the assets of each portfolio of the GCG Trust.

The investment portfolios sell shares to separate accounts of insurance
companies. These insurance companies may or may not be affiliated with us. This
is known as "shared funding." Investment portfolios may sell shares as the
underlying investment for both variable annuity and variable life insurance
contracts. This process is known as "mixed funding."

The investment portfolios may sell shares to certain qualified pension and
retirement plans that qualify under Section 401 of the Internal Revenue Code
("IRC"). As a result, a material conflict of interest may arise between
insurance companies, owners of different types of contracts and retirement
plans, or their participants.

If there is a material conflict, we will consider what should be done, including
removing the investment portfolio from the separate account. There are certain
risks with mixed and shared funding, and with selling shares to qualified
pension and retirement plans. See the investment portfolios' prospectuses.


INVESTMENT PORTFOLIO OBJECTIVES

Each investment portfolio has a different investment objective that it tries to
achieve by following its own investment strategy. The objectives and policies of
each investment portfolio affect its return and its risks. With this prospectus,
you must receive the current prospectus for each investment portfolio. We
summarize the investment objectives for each investment portfolio here. You
should read each investment portfolio prospectus.

Certain investment portfolios offered under this policy have investment
objectives and policies similar to other funds managed by the portfolio's
investment adviser. The investment results of a portfolio may be higher or lower
than those of other funds managed by the same adviser. There is no assurance,
and no representation is made, that the investment results of any investment
portfolio will be comparable to those of another fund managed by the same
investment adviser.

Some investment portfolio advisers (or their affiliates) may pay us compensation
for servicing, administration or other expenses. Currently, these advisers
include AIM Advisors, Inc.; Fidelity Management & Research Company; Fred Alger
Management, Inc.; Directed Services, Inc.; INVESCO Funds Group, Inc.; Neuberger
Berman Management, Inc. and Van Eck Associates

- --------------------------------------------------------------------------------
Corporate Benefits                     12

<PAGE>



Corporation. The amount of compensation is usually based on the aggregate assets
of the investment portfolio from contracts that we issue or administer. Some
advisers may pay us more than others.

AIM VARIABLE INSURANCE FUNDS, INC.

AIM Variable Insurance Funds, Inc. is a registered, open-end, series, management
investment company. A I M Advisors, Inc., ("AIM") serves as each fund's
investment adviser. AIM has acted as an investment adviser since its
organization in 1976. Today, AIM, together with its subsidiaries, advises or
manages over 110 investment portfolios encompassing a broad range of investment
objectives.

AIM V.I. Capital Appreciation Fund -- seeks growth of capital through
     investment in common stocks, with emphasis on medium- and small-sized
     growth companies.

AIM V.I. Government Securities Fund -- seeks to achieve high current income
     consistent with reasonable concern for safety of principal by investing in
     debt securities issued, guaranteed or otherwise backed by the United States
     Government.

THE ALGER AMERICAN FUND

The Alger American Fund is a registered investment company organized on April 6,
1988. It is a multi- series Massachusetts business trust. The Fund's investment
manager is Fred Alger Management, Inc., which has provided investment advisory
services since 1964.

Alger American Growth Portfolio -- seeks long-term capital appreciation.

     The portfolio focuses on growing companies that generally have broad
     product lines, markets, financial resources and depth of management. Under
     normal circumstances, the portfolio invests primarily in equity securities
     of large companies. The portfolio considers a large company to have a
     market capitalization of $1 billion or greater.

Alger American MidCap Growth Portfolio -- seeks long-term capital appreciation.

     The portfolio focuses on midsize companies with promising growth potential.
     Under normal circumstances, the portfolio invests primarily in equity
     securities of companies having a market capitalization within the range of
     companies in the S&P(R) MidCap 400 Index.

Alger American Small Capitalization Portfolio -- seeks long-term capital
     appreciation.

     The portfolio focuses on small, fast-growing companies that offer
     innovative products, services or technologies to a rapidly expanding
     marketplace. Under normal circumstances, the portfolio invests primarily in
     equity securities of small capitalization companies. A small capitalization
     company is one that has a market capitalization within the range of the
     Russell(R) 2000 Growth Index or the S&P(R) SmallCap 600 Index.

FIDELITY VARIABLE INSURANCE PRODUCTS FUND AND VARIABLE INSURANCE PRODUCTS FUND
II

Fidelity Variable Insurance Products Fund ("VIP" established November 13, 1981)
and Variable Insurance Products Fund II ("VIP II" established March 21, 1988)
are open-end, diversified, management investment companies. These funds are
organized as Massachusetts business trusts.

Fidelity Management & Research Company ("FMR") manages and provides investment
and other services to the funds named here. However, Bankers Trust Company also
provides sub-advisory services for VIP II Index 500 Portfolio. FMR is the
management arm of Fidelity Investments(R), which was established in 1946, and is
one of America's largest mutual fund managers.

VIP Growth Portfolio -- seeks capital appreciation.

     FMR's principal investment strategies include:
         o    Investing primarily in common stocks.
         o    Investing in companies that it believes have above-average growth
              potential (stocks of these companies are often called "growth"
              stocks).
         o    Investing in domestic and foreign issuers.
         o    Using fundamental analysis of each issuer's financial condition
              and industry position and market and economic conditions to select
              investments.

VIP  Overseas Portfolio -- seeks long-term growth of capital.


- --------------------------------------------------------------------------------
Corporate Benefits                     13

<PAGE>



     FMR's principal investment strategies include:
         o    Investing at least 65% of total assets in foreign securities.
         o    Investing primarily in common stocks.
         o    Allocating investments across countries and regions considering
              the size of the market in each country and region relative to the
              size of the international market as a whole.
         o    Using fundamental analysis of each issuer's financial condition
              and industry position and market and economic conditions to select
              investments.

VIP  II Index 500 Portfolio -- seeks investment results that correspond to the
     total return of common stocks publicly traded in the United States as
     represented by the S&P(R) 500.

     Bankers Trust Company (BT)'s principal investment strategies include:
         o    Investing at least 80% of assets in common stocks included in the
              S&P(R) 500.
         o    Lending securities to earn income for the fund.

GCG TRUST

The GCG Trust is an open-end management investment company whose shares are
available to separate accounts funding variable insurance contracts offered by
the company's affiliates, Golden American Life Insurance Company, First Golden
Life Insurance Company of New York and Equitable Life Insurance Company of Iowa.
The GCG Trust also sells its shares to separate accounts of other insurance
companies not affiliated with Security Life. Pending Securities and Exchange
Commission approval, shares of the GCG Trust may also be sold to certain
qualified pension and retirement plans.

Currently, some variable investment options invest in a portfolio of the GCG
Trust. Directed Services, Inc. ("DSI"), an affiliate, serves as the manager to
each portfolio of the GCG Trust. The GCG Trust and DSI have retained several
portfolio managers to manage the assets of each portfolio of the GCG Trust. DSI
also serves as the distributor to the GCG Trust.

The following variable investment options invest in designated portfolios of the
GCG Trust:

Equity Income Portfolio -- seeks substantial dividend income as well as
     long-term growth of capital. Invests primarily in common stocks of
     well-established companies paying above-average dividends. Sub-advised by
     T. Rowe Price Associates, Inc.

Growth Portfolio -- seeks capital appreciation. Invests primarily in common
     stocks of growth companies that have favorable relationships between
     price/earnings ratios and growth rates in sectors offering the potential
     for above-average returns. Sub-advised by Janus Capital Corporation.

Hard Assets Portfolio -- seeks long-term capital appreciation. Invests primarily
     in hard asset securities. Hard asset companies produce a commodity which
     the portfolio manager is able to price on a daily or weekly basis.
     Sub-advised by Baring International Investment Limited (an affiliate).

Limited Maturity Bond Portfolio -- seeks highest current income consistent with
     low risk to principal and liquidity. Also seeks to enhance its total return
     through capital appreciation when market factors, such as falling interest
     rates and rising bond prices, indicate that capital appreciation may be
     available without significant risk to principal. Invests primarily in
     diversified limited maturity debt securities with average maturity dates of
     five years or shorter and in no cases more than seven years. Sub-advised by
     ING Investment Management, LLC (an affiliate).

Liquid Asset Portfolio -- seeks high level of current income consistent with the
     preservation of capital and liquidity. Invests primarily in obligations of
     the U.S. Government and its agencies and instrumentalities, bank
     obligations, commercial paper and short-term corporate debt securities. All
     securities will mature in less than one year. Sub-advised by ING Investment
     Management, LLC (an affiliate).

Mid-Cap Growth Portfolio -- seeks long-term growth of capital. Invests primarily
     in equity securities of companies with medium market capitalization which
     the portfolio manager believes have above-average growth potential.
     Sub-advised by Massachusetts Financial Services Company.


- --------------------------------------------------------------------------------
Corporate Benefits                     14

<PAGE>



Research Portfolio -- seeks long-term growth of capital and future income.
     Invests primarily in common stocks or securities convertible into common
     stocks of companies believed to have better than average prospects for
     long-term growth. Sub-advised by Massachusetts Financial Services Company.

Total Return Portfolio -- seeks above-average income (compared to a portfolio
     entirely invested in equity securities) consistent with the prudent
     employment of capital. Invests primarily in a combination of equity and
     fixed income securities. Sub-advised by Massachusetts Financial Services
     Company.

INVESCO VARIABLE INVESTMENT FUNDS, INC.

INVESCO Variable Investment Funds, Inc. is a registered, open-end management
investment company. It was organized as a Maryland corporation on August 19,
1993. It is currently made up of ten diversified investment portfolios. Five of
these investment portfolios are described here.

INVESCO Funds Group, Inc. is the Funds' investment adviser. As the adviser, it
is mostly responsible for providing the portfolios with investment management,
various administrative services, and supervising the Fund's daily business
affairs.

INVESCO Capital Management, Inc. sub-advises the Total Return Fund. "VIF" refers
to INVESCO Variable Investment Fund. INVESCO Distributors, Inc. ("IDI"),
provides distribution services for the INVESCO Variable Investment Funds, Inc.

INVESCO VIF-Equity Income Fund (Formerly, INVESCO VIF-Industrial Income
     Portfolio) -- seeks high current income, with growth of capital as a
     secondary objective.

     The fund normally invests at least 65% of its assets in dividend-paying
     common and preferred stocks, although in recent years that percentage has
     been somewhat higher. Stocks held by the fund generally are expected to
     produce a relatively high level of income and a consistent, stable return.
     Although it focuses on the stocks of larger companies with a strong record
     of paying dividends, the fund also may invest in companies that have not
     paid regular dividends. The fund's equity investments are limited to stocks
     that can be traded easily in the United States; it may, however, invest in
     foreign securities in the form of American Depository Receipts (ADRs).

     The rest of the fund's assets are invested in debt securities, generally
     corporate bonds that are rated investment grade or better. The fund also
     may invest up to 15% of its assets in lower-grade debt securities commonly
     known as "junk bonds", which generally offer higher interest rates, but are
     riskier investments than investment grade securities.

INVESCO VIF-High Yield Fund -- seeks to provide a high level of current income.

     It invests substantially all of its assets in lower-rated debt securities,
     commonly called "junk bonds," and preferred stock, including securities
     issued by foreign companies. Although these securities carry with them
     higher risks, they generally provide higher yields--and therefore higher
     income--than higher-rated debt securities.

INVESCO VIF-Small Company Growth Fund -- seeks investment growth over the long
     term.

     The fund normally invests at least 80% of its assets in equity securities
     of companies with market capitalizations of $1 billion or less. INVESCO
     uses a bottom-up investment approach to the fund's investment portfolio,
     focusing on companies that are in the developing stages of their life
     cycles. Using this approach, INVESCO tries to identify companies that it
     believes are undervalued in the marketplace, have earnings which may be
     expected to grow faster than the U.S. economy in general, and/or offer the
     potential for accelerated earnings growth due to rapid growth of sales, new
     products, management changes, or structural changes in the economy. The
     prices of securities issued by these small companies tend to rise and fall
     more rapidly than those of more established companies.

     The remainder of the fund's assets can be invested in a wide range of
     securities that may or may not be issued by small companies. In addition to
     equity securities, the fund can invest in foreign securities and debt
     securities, including so-called "junk bonds."


- --------------------------------------------------------------------------------
Corporate Benefits                     15

<PAGE>



NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST

Neuberger Berman Advisers Management Trust (the "Trust,") is a registered,
open-end management investment company. It was organized as a Delaware business
trust on May 23, 1994. The Trust is made up of separate portfolios
("Portfolios"), each of which invests all of its net investable assets in a
matching series ("Series") of Advisers Managers Trust ("Managers Trust").
Managers Trust is a diversified, open-end management investment company
organized as a New York common law trust on May 24, 1994.

This master feeder structure is different from that of many other investment
companies which directly purchase and manage their own securities portfolios.
Neuberger Berman Management Incorporated acts as investment manager to Managers
Trust. Neuberger Berman, LLC is the sub-adviser.

The investments for the Portfolio are managed by the same portfolio manager(s)
who manage one or more other mutual funds that have similar names, investment
objectives and investment styles as the Portfolio. You should be aware that the
Portfolio is likely to differ from the other mutual funds in size, cash flow
pattern and tax matters. Accordingly, the holdings and performance of the
Portfolio can be expected to vary from those of the other mutual funds.

Shares of the separate Portfolios of Neuberger Berman Advisers Management Trust
are sold only through the currently effective prospectus and are not available
to the general public. Shares of the AMT Portfolios may be purchased only by
life insurance companies to be used with their separate accounts which fund
variable annuity and variable life insurance policies.

Neuberger Berman Partners Portfolio -- seeks growth of capital. The Portfolio
     invests mainly in common stocks of mid-to large-capitalization companies.

     Its investment program seeks securities believed to be undervalued based on
     strong fundamentals, including low price to earnings ratio, consistent cash
     flow, and the company's track record through all points of the market
     cycle.

VAN ECK WORLDWIDE INSURANCE TRUST

Van Eck Worldwide Insurance Trust is an open-end management investment company
organized as a business trust under the laws of the Commonwealth of
Massachusetts on January 7, 1987. On April 12, 1995, Van Eck Investment Trust
changed its name to Van Eck Worldwide Insurance Trust. Van Eck Associates
Corporation serves as investment adviser and manager to the funds.

Van  Eck Worldwide Bond Fund -- seeks high total return--income plus capital
     appreciation--by investing globally, primarily in a variety of debt
     securities.

Van  Eck Worldwide Emerging Markets Fund -- seeks long term capital appreciation
     by investing in equity securities in emerging markets around the world.

Van  Eck Worldwide Real Estate Fund -- seeks high total return by investing in
     equity securities of companies that own significant real estate or
     principally do business in real estate.


THE GUARANTEED INTEREST DIVISION

You may allocate all or a part of the net premium and transfers of your net
account value into the guaranteed interest division. The guaranteed interest
division is part of our general account which guarantees principal. It pays
interest at a fixed rate that we declare.

The general account supports our non-variable insurance and annuity obligations.
We have not registered interests in the guaranteed interest division under the
Securities Act of 1933. Also, we have not registered the guaranteed interest
division or the general account as an investment company under the Investment
Company Act of 1940 (because of exemptive and exclusionary provisions). This
means that the general account, the guaranteed interest division and its
interests are generally not subject to regulation under these Acts.

The SEC staff has not reviewed the disclosures included in this prospectus
relating to the general account and the guaranteed interest division. These
disclosures, however, may be subject to certain requirements of the federal
securities law regarding accuracy and completeness of statements made in this
prospectus.

The amount you have in the guaranteed interest division is the sum of net
premium you allocate to

- --------------------------------------------------------------------------------
Corporate Benefits                     16

<PAGE>



that division, plus transfers you made to the guaranteed interest division, plus
interest earned.

Amounts you transfer out of or withdraw from the guaranteed interest division
reduce this amount. It is also reduced by deductions for charges from your
account value allocated to the guaranteed interest division.

We declare the interest rate that applies to all amounts in the guaranteed
interest division. These interest rates are never less than the minimum
guaranteed interest rate of 3% and will be in effect for periods of at least
twelve months. Interest compounds daily at an effective annual rate that equals
the declared rate. We credit interest to the guaranteed interest division on a
daily basis. We pay interest regardless of the actual investment performance of
our account. We bear all of the investment risk for the guaranteed interest
division.


MAXIMUM NUMBER OF INVESTMENT OPTIONS

You may invest in a total of eighteen investment options over the lifetime of
your policy. Investment options include the variable and the guaranteed interest
divisions, but not the loan division.

As an example, if you have had funds in seventeen variable investment options
and the guaranteed interest division (or eighteen variable investment options),
these are the only investment options to which you may later add or transfer
funds. You may want to use fewer investment options in the early years of your
policy, so that you can invest in other investment options in the future. If you
invest in eighteen variable investment options, you will not be able to invest
in the guaranteed interest division.


DETAILED INFORMATION ABOUT THE POLICY

This prospectus describes our standard Corporate Benefits variable universal
life insurance policy. There may be differences in the policy because of state
requirements where we issue your policy. We will describe any such differences
in your policy.

The illustrations beginning on page 50 show how the policies work.

APPLYING FOR A POLICY

You purchase this variable universal life policy by submitting an application to
us. On the policy date, the insured person must be no less than 15 years of age
and no older than age 85. The insured person is the person on whose life we
issue a policy and upon whose death we pay death proceeds. SEE AGE, PAGE 34.

We may back-date the policy up to six months to allow the insured person to give
proof of a younger age for the purposes of your policy.

This policy is available only to groups of ten or more insured people.
Generally, we require a minimum total group first year premium of at least
$250,000. However depending on underwriting circumstances, we may reduce the
minimum total group first year premium in some cases.

We generally require a minimum target death benefit of $50,000 per policy. We
may reduce the minimum target death benefit so long as the average target death
benefit at policy issuance for the group or sponsored arrangement is at least
$50,000. Our underwriting and reinsurance procedures in effect at the time you
apply limit the maximum stated and target death benefit.

POLICY ISSUANCE

Before we issue a policy or apply your net premium to your policy, we require
satisfactory evidence of insurability of the insured person and payment of your
initial premium. This evidence may include completion of all underwriting and
issue requirements.

The investment date is the first date we apply net premium we have received to
your policy. Your initial premium is the premium we must receive before coverage
can begin. The initial premium is the first premium we receive and apply to your

- --------------------------------------------------------------------------------
Corporate Benefits                   17

<PAGE>



policy. It must be equal to at least the sum of the scheduled premiums which are
due from your policy date through your investment date. If we receive your
initial premium after we approve your policy for issue and the issue
requirements have been met, the investment date is the date we receive your
initial premium.

The policy date as shown on your policy schedule determines:
     o   monthly processing dates;
     o   policy months;
     o   policy years; and
     o   policy anniversaries.

It is not affected by the date you receive the policy. The policy date may be
different from the date we receive your first premium payment. If the policy
date is earlier, we charge monthly deductions from the policy date. The policy
date is determined one of three ways:

     1.  the date you designate on your application, subject to our approval; or

     2.  the back-date of the policy to save age, subject to our approval and
         state law.

     3.  If there is no designated date or back-date,
         the policy date is:
         o    the date all underwriting and administrative requirements have
              been met if we have received your initial premium before we issue
              your policy; or
         o    the date we receive your initial premium if we receive your
              initial premium after we approve your policy for issue.

DEFINITION OF LIFE INSURANCE

The federal income tax definition of life insurance is the cash value
accumulation test. SEE TAX STATUS OF THE POLICY, PAGE 44.


TEMPORARY INSURANCE

If you apply and qualify, we may issue temporary insurance in an amount equal to
the face amount of insurance for which you applied. The maximum amount of
temporary insurance for binding limited life insurance coverage is $3 million,
which includes any in force coverage with us. This temporary insurance is in
force as long as all requirements are met.

Temporary coverage begins when:

     1.  you have completed and signed our binding limited life insurance
         coverage form;

     2.  we receive and accept a premium payment of at least your scheduled
         premium (selected on your application); and

     3.  part I of the application is completed.

Temporary coverage ends on the earliest of:
     o   the date we return your premium payments;
     o   five days after we mail notice of termination to the address on your
         application;
     o   the date your policy coverage starts;
     o   the date we refuse to issue you a policy based on your application; or
     o   90 days after you sign our binding limited life insurance coverage
         form.

There is no death benefit under the temporary insurance agreement if:
     o   there is a material misrepresentation in your answers on the binding
         limited life insurance coverage form;
     o   there is a material misrepresentation in statements on your
         application;
     o   the person or persons intended to be the insured people die by suicide
         or self- inflicted injury; or
     o   the bank does not honor your premium check.


PREMIUMS

You may choose the amount and frequency of premium payments, within limits.

SCHEDULED PREMIUMS

Your premiums are flexible. You may select your scheduled (planned) premium
(within our limits) when you apply for your policy. The scheduled premium, shown
in your policy and schedule, is the amount you choose to pay over a stated time
period. THIS AMOUNT MAY OR MAY NOT BE ENOUGH TO KEEP YOUR POLICY IN FORCE. You
may receive premium reminder notices for the scheduled premium on a monthly,
quarterly, semiannual or annual basis. You are not required to pay the scheduled
premium.

- --------------------------------------------------------------------------------
Corporate Benefits                    18

<PAGE>



Alternatively, you may choose to pay your premium by electronic funds transfer
each month. This option is not available for your initial premium. The financial
institution that makes your electronic funds transfer may charge for this
service.

You can change the amount of your scheduled premium within our minimum and
maximum limits at any time. If you fail to pay your scheduled premium or if you
change the amount of your scheduled premium, your policy performance will be
affected.

UNSCHEDULED PREMIUM PAYMENTS

Generally speaking, you may make unscheduled premium payments at any time,
however:

     1.  We may limit the amount of your unscheduled premium payments that would
         result in an increase in the base death benefit amount required by the
         federal income tax law definition of life insurance. We may require
         satisfactory evidence that the insured person is insurable at the time
         that you make the unscheduled premium payment if the death benefit is
         increased due to your unscheduled premium payments;

     2.  We may require proof that the insured person is insurable if your
         unscheduled premium payment will cause the net amount at risk to
         increase; and

     3.  We will return premium payments which are greater than the "seven-pay"
         limit for your policy if your payment would cause your policy to become
         a modified endowment contract, unless you have acknowledged in writing
         the new modified endowment contract status for your policy.

SEE MODIFIED ENDOWMENT CONTRACTS, PAGE 45 AND CHANGES TO COMPLY WITH THE LAW,
PAGE 46.

If you have an outstanding policy loan and you make an unscheduled payment, we
will consider this payment a loan repayment, unless you tell us otherwise. If
your payment is a loan repayment, we do not take out tax or sales charges.

TARGET PREMIUM

Target premiums are not based on your scheduled premium. Target premiums are
actuarially determined using the age, sex and premium class of the insured
person.

In general, the target premium is higher for men than women. It generally is
lower for younger insured people than for older people. It is directly related
to the stated death benefit at issue. The target premium is used in determining
the sale charge, deferred sales charge and commissions. You are not required to
pay the target premium. If you pay less, the amount may or may not be enough to
keep your policy in force. The target premium for your policy and any segments
added since the policy date are listed in the schedule we will provide to you.
SEE PREMIUMS, PAGE 18.

ALLOCATION OF NET PREMIUMS

The net premium is the balance remaining after we take tax and sales charges
(excluding the deferred sales charge) from your premium payment. We add the net
premium to your account value according to your instructions.

We apply the initial net premium to your policy after:
     a)  we receive the amount of premium required for your insurance coverage
         to begin;
     b)  all issue requirements have been met and received by our customer
         service center;
     c)  we approve your policy application; and
     d)  we approve your policy for issue.

All amounts you designated for the guaranteed interest division will be
allocated to that division on the investment date. If your state requires return
of your premium during the free look period, we invest amounts you have
designated for the variable division in the GCG Trust Liquid Asset Portfolio for
a period ending on the earlier of your state's free look period plus:
     o   five days from mailing (deemed delivery time); or
     o   the date the policy was delivered to you, so long as we receive notice
         of the delivery date on our delivery receipt at our Customer Service
         Center before the end of the deemed delivery time plus free look
         period.

At the end of this time period, we will allocate that amount among your chosen
variable investment options, based on your most recent premium allocation
instructions. If your state provides for return of account value during the free
look period or no free look period, we invest amounts you designated for the
variable division directly into your selected variable investment options.

We allocate premium payments received after we apply your initial net premium
payment to your policy on the valuation date of receipt. We always use your most
recent premium allocation instructions. Your instructions must specify
percentages that are

- --------------------------------------------------------------------------------
Corporate Benefits                     19

<PAGE>



whole numbers totaling 100%.

You may invest in a maximum of eighteen investment options over the lifetime of
your policy. SEE MAXIMUM NUMBER OF INVESTMENT DIVISIONS, PAGE 17.

You may make five free premium allocation changes per year. After the five free
premium allocation changes, we charge you $25 for each additional allocation
change per policy year. The $25 fee is withdrawn from each investment option pro
rata to the amount in each option. If you change your designated deduction
option from which monthly deductions and the deferred sales charge are deducted,
we consider this a premium allocation change for which there may be a charge.
SEE DESIGNATED DEDUCTION OPTION, PAGE 25 AND POLICY TRANSACTION FEES, PAGE 42.


PREMIUM PAYMENTS AFFECT YOUR COVERAGE

Your coverage lasts only as long as your net account value is enough to pay the
monthly and annual charges and your account value is more than your outstanding
policy loan plus accrued loan interest. If these conditions are no longer met,
your policy will enter the 61-day grace period and you must make a premium
payment to avoid lapse. SEE LAPSE, PAGE 32, AND GRACE PERIOD, PAGE 32.

MODIFIED ENDOWMENT CONTRACTS

There are special federal income tax rules for distributions from certain life
insurance policies known as "modified endowment contracts." These rules apply to
distributions such as policy loans, surrenders, and partial withdrawals.

Whether or not these rules apply depends upon whether or not the premiums we
receive are greater than the "seven-pay" limit. SEE MODIFIED ENDOWMENT
CONTRACTS, PAGE 45.

If we find that your scheduled premium causes your policy to be a modified
endowment contract on your policy date, we will require you to acknowledge that
you know the policy is a modified endowment contract. We will issue your policy
based on the scheduled premium you selected. If you do not want your policy to
be issued as a modified endowment contract, you may reduce your scheduled
premium to a level which does not cause your policy to be a modified endowment
contract. We will then issue your policy based on the revised scheduled premium.


DEATH BENEFITS

You can decide the amount of insurance you need, now and in the future. You can
combine the long-term advantages of permanent life insurance base coverage with
the flexibility and short-term advantages of term life insurance. Both permanent
and term life insurance are available under your one policy.

When we issue your policy, we base the initial insurance coverage on the
instructions in your application.

Death benefits are valued as of the date of death of the insured person. The
stated death benefit is the permanent element of your policy. The adjustable
term insurance rider is the term insurance element of your policy.

The adjustable term insurance rider acts as a bridge. It provides term insurance
coverage which automatically adjusts to fill the gap between your total death
benefit and your base death benefit depending on which death benefit option you
choose. Generally, your target death benefit may be no less than $50,000 to
issue your policy. There is no minimum required stated death benefit

It may be to your economic advantage to include part of your insurance coverage
under the adjustable term insurance rider. Both the cost of insurance under the
adjustable term insurance rider and the cost of insurance for the base death
benefit are deducted monthly from your account value and generally increase with
the age of the insured person. Use of the adjustable term insurance rider may
reduce sales compensation. SEE ADJUSTABLE TERM INSURANCE RIDER, PAGE 24.


- --------------------------------------------------------------------------------
Corporate Benefits                     20

<PAGE>



                                                        DEATH BENEFIT SUMMARY



THIS CHART ASSUMES NO DEATH BENEFIT OPTION CHANGES, INCREASES OR DECREASES IN
STATED OR TARGET DEATH BENEFIT AND THAT PARTIAL WITHDRAWALS ARE LESS THAN THE
PREMIUM WE RECEIVE.

<TABLE>
<CAPTION>

                               OPTION 1                                OPTION 2                               OPTION 3
==============  ===================================    ===================================    ======================================
<S>            <C>                                     <C>                                    <C>
STATED          The amount of policy death             The amount of policy death             The amount of policy death
DEATH           benefit at issue, not including        benefit at issue, not including        benefit at issue, not including
BENEFIT         rider coverage.  This amount           rider coverage.  This amount           rider coverage.  This amount
                stays level throughout the life of     stays level throughout the life of     stays level throughout the life of
                the contract.                          the contract.                          the contract.

BASE DEATH      The greater of the stated death        The greater of the stated death        The greater of the stated death
BENEFIT         benefit or the account value           benefit plus the account value,        benefit plus the sum of all
                multiplied by the appropriate          or the account value multiplied        premiums we receive minus
                factor from the definition of life     by the appropriate factor from         partial withdrawals you have
                insurance factors.                     the definition of life insurance       taken, or the account value
                                                       factors.                               multiplied by the appropriate
                                                                                              factor from the definition of life
                                                                                              insurance factors.

TARGET          Stated death benefit plus              Stated death benefit plus              Stated death benefit plus
DEATH           adjustable term insurance rider        adjustable term insurance rider        adjustable term insurance rider
BENEFIT         benefit.  This amount remains          benefit.  This amount remains          benefit.  This amount remains
                level throughout the life of the       level throughout the life of the       level throughout the life of the
                policy.                                policy.                                policy.

TOTAL DEATH     This is the total death proceeds.      This is the total death proceeds.      This is the total death proceeds.
BENEFIT         It is the greater of the target        It is the greater of the target        It is the greater of the target
                death benefit or the base death        death benefit plus the account         death benefit plus the sum of all
                benefit.                               value, or the base death benefit.      premiums we receive minus
                                                                                              partial withdrawals you have
                                                                                              taken, or the base death benefit.

ADJUSTABLE      The adjustable term insurance          The adjustable term insurance          The adjustable term insurance
TERM            rider benefit is the total death       rider benefit is the total death       rider benefit is the total death
INSURANCE       benefit minus base death benefit,      benefit minus the base death           benefit minus the base death
RIDER           but it will not be less than zero.     benefit, but it will not be less       benefit, but it will not be less
BENEFIT         If the account value multiplied        than zero.  If the account value       than zero.  If the account value
                by the death benefit corridor          multiplied by the death benefit        multiplied by the death benefit
                factor is greater than the stated      corridor factor is greater than the    corridor factor is greater than the
                death benefit, the adjustable          stated death benefit plus the          stated death benefit plus the sum
                term insurance benefit will be         account value, the adjustable          of all premiums we receive
                decreased.  It will be decreased       term insurance rider benefit will      minus partial withdrawals you
                so that the sum of the base death      be decreased.  It will be              have taken, the adjustable term
                benefit and the adjustable term        decreased so that the sum of the       insurance rider benefit will be
                insurance rider benefit is not         base death benefit and the             decreased.  It will be decreased
                greater than the target death          adjustable term insurance rider        so that the sum of the base death
                benefit.  If the base death benefit    benefit is not greater than the        benefit and the adjustable term
                becomes greater than the target        target death benefit plus the          insurance rider benefit is not
                death benefit, then the adjustable     account value.  If the base death      greater than the target death
                term insurance rider benefit is        benefit becomes greater than the       benefit plus the sum of all
                zero.                                  target death benefit plus the          premiums we receive minus
                                                       account value, then the                partial withdrawals you have
                                                       adjustable term insurance rider        taken.  If the base death benefit
                                                       benefit is zero.                       becomes greater than the target
                                                                                              death benefit plus the sum of all
                                                                                              premiums we receive minus partial
                                                                                              withdrawals you have taken, then the
                                                                                              adjustable term insurance rider
                                                                                              benefit is zero.
</TABLE>


BASE DEATH BENEFIT

Your base death benefit can be different from your stated death benefit as a
result of:
     o   your choice of death benefit option;
     o   a change in your death benefit option;
     o   increases to satisfy the federal income tax law definition of life
         insurance;
     o   partial withdrawals;
     o   increases or decreases in the stated death benefit; or
     o   a transaction which causes the base death benefit to change.


- --------------------------------------------------------------------------------
Corporate Benefit                      21

<PAGE>



As long as your policy is in force, we will pay the death proceeds to your
beneficiary when the insured person dies. The beneficiary(ies) is(are) the
person (people) you name to receive the death proceeds from your policy. The
death proceeds are:
     o   your base death benefit; plus
     o   any rider benefits; minus
     o   your outstanding policy loan with accrued loan interest; minus
     o   outstanding policy charges due before the insured person's date of
         death.

There could be outstanding policy charges if the insured dies while your policy
is in the grace period.

DEATH BENEFIT OPTIONS

You have a choice of three death benefit options: option 1, option 2 or option 3
(described below). You may choose death benefit option 3 only prior to the issue
of your policy. Your choice may result in your having a base death benefit which
is greater than your stated death benefit. You may change your death benefit
option after the policy date and before the continuation of coverage feature
begins. SEE CHANGES IN DEATH BENEFIT OPTIONS, PAGE 22 AND SEE CONTINUATION OF
COVERAGE, PAGE 26.

Under death benefit option 1, your base death benefit is the greater of:

     1.  your stated death benefit on the date of the insured person's death; or

     2.  your account value on the date of the insured person's death multiplied
         by the appropriate factor from the definition of life insurance factors
         shown in Appendix A.


Under death benefit option 2, your base death benefit is the greater of:

     1.  your stated death benefit plus your account value on the date of the
         insured person's death; or

     2.  your account value on the date of the insured person's death multiplied
         by the appropriate factor from the definition of life insurance factors
         shown in Appendix A.

Under option 1 positive investment performance is generally reflected in a
reduced net amount at risk. This lowers your policy's total cost of insurance
charges. Option 1 offers insurance coverage that is a set amount with
potentially lower cost of insurance charges over time. Under option 2,
investment performance is reflected in your insurance coverage.

Under death benefit option 3, the base death benefit is the greater of:

     1.  your stated death benefit plus the sum of all premiums we receive minus
         partial withdrawals you have taken under your policy; or

     2.  your account value on the date of the insured person's death multiplied
         by the appropriate factor from the definition of life insurance factors
         shown in Appendix A.

Therefore, the base death benefit generally will increase as you pay premiums,
and decrease as you take partial withdrawals. In no event will your base death
benefit be less than your stated death benefit.

Federal income tax law requires that your death benefit be at least as much as
your account value multiplied by a factor defined by law. This factor is based
on:
     o   the insured person's age; and
     o   the insured person's gender.

We will adjust your policy to continue to qualify as life insurance under the
federal income tax laws in existence at the time the policy was issued.

If the insured person is 100 years of age or older and the continuation of
coverage feature is in effect, only death benefit option 1 is available.

CHANGES IN DEATH BENEFIT OPTIONS

You may request a change in your death benefit option after the policy date and
before the continuation of coverage feature. A death benefit option change
applies to your entire stated or base death benefit. You may change from death
benefit option 1 to option 2, or from option 2 to option 1. You may also change
from death benefit option 3 to option 1. You may not change from death benefit
option 1 to option 3, or option 2 to option 3, or option 3 to option 2. You may
choose death benefit option 3 only prior to the issue of your policy.

Your death benefit option change is effective on your next monthly processing
date after we accept and approve your requested change, so long as at least

- --------------------------------------------------------------------------------
Corporate Benefits                    22

<PAGE>



five days remain before your monthly processing date. If fewer than five days
remain before your monthly processing date, your death benefit option change is
effective on your next monthly processing date.

After we approve your request, we send a new policy schedule page to you. You
should attach it to your policy. We may ask you to return your policy to our
customer service center so that we can note the change in your schedule. A death
benefit option charge applies to your entire stated or base death benefit.

Changing your death benefit option may reduce or increase your target death
benefit, as well as your stated death benefit.

For you to change from death benefit option 1 to option 2, you must provide to
us proof that the insured person is insurable under our normal rules of
underwriting for your policy class.

We may not allow a change to your death benefit option if it reduces the target
death benefit below the minimum we require to issue your policy.

On the effective date of your option change, your stated death benefit is
changed as follows:


Change       Change      Stated Death Benefit
 From          To         Following Change:
 ----          --         ----------------
Option 1     Option 2    your stated death benefit before the change minus your
                         account value as of the effective date of the change.

Option 2     Option 1    your stated death benefit before the change plus your
                         account value as of the effective date of the change.

Option 3     Option 1    your stated death benefit before the change plus
                         (a) the sum of the premiums we receive, minus (b)
                         partial withdrawals you have taken as of the effective
                         date of the change.

We increase or decrease your stated death benefit to keep the net amount at risk
the same on the date of your death benefit option change. Additionally, there is
no change to the amount of term insurance if you have an adjustable term
insurance rider. SEE COST OF INSURANCE CHARGE, PAGE 41.

If you change your death benefit option, we adjust the stated death benefit for
each of your segments by allocating your account value to each benefit segment.
For example, if you change from death benefit option 1 to option 2, your stated
death benefit is decreased by the amount of your account value allocation to
that segment. If you change from death benefit option 2 to option 1, your stated
death benefit is increased by the amount allocated to that segment. We do not
adjust the target premium when you change your death benefit option.

Death benefit options 2 and 3 are not available during the continuation of
coverage period. SEE CONTINUATION OF COVERAGE, PAGE 26.

CHANGES IN DEATH BENEFIT AMOUNTS

You may increase the target or stated death benefit while your policy is in
force and before the policy anniversary when the insured person turns age 75.
You may request a decrease in the stated death benefit only after your first
policy anniversary.

Contact our customer service center to request an increase or decrease in death
benefit. The request is effective as of the next monthly processing date after
we receive your request and approve it. On the monthly processing date, we
deduct the monthly deductions from your account value. Any requested change in
your coverage must be for at least $1,000.

After we approve your request, we will send you a new schedule page.

Keep the new schedule with your policy. We may ask you to send your policy to us
so that we can note the change in your schedule.

We may not approve a requested change if it will disqualify your policy as life
insurance under federal income tax law. If we disapprove a change for any
reason, we provide you with a notice of our decision. SEE TAX CONSIDERATIONS,
PAGE 44.

If you decrease your death benefit, you may not decrease your target death
benefit below the minimum we require to issue your policy.

There may be tax consequences as a result of a decrease in your death benefit.
SEE TAX STATUS OF THE POLICY, PAGE 44 AND MODIFIED ENDOWMENT CONTRACTS, PAGE 45.


- --------------------------------------------------------------------------------
Corporate Benefits                     23

<PAGE>



Requested reductions in the death benefit will first be applied to decrease the
target death benefit. We decrease your stated death benefit only after your
adjustable term insurance rider coverage is reduced to zero. If you have more
than one segment, we divide subsequent decreases in stated death benefit among
your benefit segments pro rata unless state law requires differently.

You must provide satisfactory evidence that the insured person is still
insurable in order to increase your death benefit.

Unless you tell us differently, we assume any request you make for an increase
in your target death benefit is also a request for an increase to the stated
death benefit. Thus, the amount of your adjustable term insurance rider will not
change. You may change the target death benefit once in a policy year.

The initial death benefit segment, or first segment, is the stated death benefit
on the effective date of the policy. An increase in the stated death benefit
(other than one caused by an option change) will cause a new segment to be
created. The segment year begins on the segment effective date and ends one year
later. The following may apply to each new segment:
     o   a new sales charge;
     o   a new deferred sales charge;
     o   new cost of insurance charges, guaranteed and current;
     o   a new incontestability period;
     o   a new suicide exclusion period; and
     o   a new target premium.

A requested increase in your stated death benefit creates a new segment. Once we
create a new segment, it is permanent unless state law requires differently. If
an option change causes the stated death benefit to increase, no new segment is
created. Instead, the size of each existing segment(s) is(are) changed. If it
causes the stated death benefit to decrease, each segment is decreased.

To determine the applicable sales charge and deferred sales charge, premiums you
pay after an increase are applied to your policy segments in the same proportion
as the target premiums for each segment bears to the sum of the target premium
for all segments. For each coverage segment, your schedule shows your target
premiums.

We allocate the net amount at risk among segments in the same proportion that
each segment bears to the total stated death benefit.

ADJUSTABLE TERM INSURANCE RIDER

You may increase your death proceeds by adding an adjustable term insurance
rider on the insured person's life. A rider changes benefits under your policy.
As the name suggests, the adjustable term insurance rider adjusts over time.

You specify a target death benefit when you apply for this rider. The target
death benefit can be level or can be scheduled to change at the beginning of any
policy year. SEE CHANGES IN DEATH BENEFIT AMOUNTS, PAGE 23.

The death benefit for the adjustable term insurance rider is the difference
between your total death benefit and your base death benefit. The death benefit
automatically adjusts daily as your base death benefit changes. Total death
benefit depends on which death benefit option is in effect:

     OPTION 1:    If option 1 is in effect, the total death benefit is the
                  greater of:

                  a.  the target death benefit; or
                  b.  the account value multiplied by the appropriate factor
                      from the death benefit corridor factors in the policy.

     OPTION 2:    If option 2 is in effect, the total death benefit is the
                  greater of:

                  a.  the target death benefit plus the account value; or
                  b.  the account value multiplied by the appropriate factor
                      from the death benefit corridor factors in the policy.

     OPTION 3:    If option 3 is in effect, the total death benefit is the
                  greater of:

                  a.  the target death benefit plus the sum of the premiums we
                      receive minus partial withdrawals you have taken; or
                  b.  the account value multiplied by the appropriate factor
                      from the death benefit corridor factors in the policy.

For example, under option 1, assume your base death benefit increases as a
result of an increase in your

- --------------------------------------------------------------------------------
Corporate Benefits                     24

<PAGE>



account value. The adjustable term insurance rider adjusts to provide death
proceeds equal to your total death benefit in each year:

  Base Death   Total Death      Adjustable Term
   Benefit       Benefit       Insurance Rider Amount
   -------       -------       ----------------------

   $201,500      $250,000             $48,500
    202,500       250,000              47,500
    202,250       250,000              47,750

It is possible that the amount of your adjustable term insurance may be zero if
your base death benefit increases enough. Using the same example, if the base
death benefit under your policy grew to $250,000 or more, the adjustable term
insurance would be zero.

The adjustable term insurance can never be less than zero. Even when the
adjustable term insurance is reduced to zero, your rider remains in effect until
you remove it from your policy. Therefore, if later the base death benefit is
reduced below your target death benefit, the adjustable term insurance rider
amount reappears to maintain the total death benefit.

You may change the target death benefit schedule after it is issued, based on
our rules. SEE CHANGES IN DEATH BENEFIT AMOUNTS, PAGE 23.

Alternately, it is possible that the amount of your stated death benefit may be
zero, with all coverage under you adjustable term insurance. Using the same
example, if the stated death benefit is zero, the adjustable term insurance
would be $250,000.

We may deny any future, scheduled increases to your target death benefit if you
cancel a scheduled change, or if you ask for an unscheduled decrease in your
target death benefit.

Partial withdrawals, changes from death benefit option 1 to option 2 and base
decreases may reduce the amount of your target death benefit. SEE PARTIAL
WITHDRAWALS, PAGE 31, AND CHANGES IN DEATH BENEFIT OPTIONS, PAGE 22.

There is no defined premium for a given amount of adjustable term insurance
coverage. Instead, we deduct a monthly cost of insurance charge from your
account value. The cost of insurance for this rider is calculated as the monthly
cost of insurance rate for the rider coverage multiplied by the adjustable term
death benefit in effect that month. The cost of insurance rates will be
determined by us from time to time. They will be based on the issue age, gender,
and premium class of the person insured, as well as the length of time since
your policy date. The monthly guaranteed maximum cost of insurance rates for
this rider will be in the policy. SEE COST OF INSURANCE CHARGE, PAGE 41.

The only charge for this coverage is the cost of insurance charge. The total
charge that you pay may be less if you have coverage under an adjustable term
insurance rider instead of the base death benefit. If the target death benefit
is increased by you after the rider is issued, we use the same cost of insurance
rate schedule for the entire coverage for this rider. These rates are based on
the original premium class even though satisfactory new evidence of insurability
is given to us for the increased schedule.

Not all policy features apply to the adjustable term insurance rider. Under this
rider, there is no surrender value and a policy loan is not available. The
adjustable term insurance rider does not contribute to the policy account value
nor to investment performance under your policy. The adjustable term insurance
rider provides benefits only at the insured person's death.


SPECIAL FEATURES

DESIGNATED DEDUCTION OPTION

You may designate a deduction investment option from which we will take your
monthly charges and your deferred sales charge. You may make this designation at
policy application or later. You may not use the loan division as your
designated deduction option.

If you do not choose a designated deduction option, or if the amount in your
designated deduction option is not enough to cover the monthly deductions and
deferred sales charge, these charges are taken from the variable and guaranteed
interest divisions in the same proportion that your account value in each has to
your total net account value as of the monthly processing date.

If you change the designated deduction option, we consider this a premium
allocation change for which there may be a charge. SEE POLICY TRANSACTION FEES,
PAGE 42.


- --------------------------------------------------------------------------------
Corporate Benefits                     25

<PAGE>



RIGHT TO EXCHANGE POLICY

During the first 24 months after your policy date, you have the right to
exchange your policy for a guaranteed policy, unless state law requires
differently. To do this, we transfer the amount you have in the variable
division to the guaranteed interest division. We allocate all of your future net
premiums to the guaranteed interest division. We do not allow any future
payments or transfers to the variable division after you exercise this right. We
will not charge you for this exchange. SEE THE GUARANTEED INTEREST DIVISION,
PAGE 16.

POLICY MATURITY

If the insured person reaches age 100 and you do not want the continuation of
coverage feature, you may surrender the policy for the net account value. Your
policy then ends. Some part of this payment may be taxable. You should consult
your tax adviser.

CONTINUATION OF COVERAGE

The continuation of coverage feature allows your insurance coverage to continue
beyond when the insured person reaches age 100. If you allow the continuation of
coverage feature to become effective, we:
     o   transfer your net account value (excluding the amount in the loan
         division) into the guaranteed interest division;
     o   charge a one-time $200 administrative fee to your policy to cover
         future expenses;
     o   terminate the adjustable term insurance rider and the target death
         benefit becomes the stated death benefit;
     o   convert death benefit option 2 or option 3 to death benefit option 1,
         if applicable; and
     o   terminate investment features.

The adjustable term insurance rider then terminates. If you have no adjustable
term insurance rider coverage, your stated death benefit is unchanged. You may
make no further premium payments.

Your insurance coverage continues until the insured person's death, unless the
policy lapses or is surrendered. However, we deduct no further cost of insurance
charges and your monthly deductions cease. SEE CONTINUATION OF COVERAGE
ADMINISTRATIVE FEE, PAGE 43.

Your net account value may not be transferred into the variable division after
the insured person reaches age 100.

During the continuation of coverage period, you may take policy loans or partial
withdrawals from your policy.

If you have outstanding policy loans, interest continues to accrue. If you fail
to make sufficient loan or loan interest payments, it is possible that the loan
plus accrued interest may become greater than your account value and cause your
policy to lapse. To avoid this, you may repay loans and make loan interest
payments during the continuation of coverage period. However, we will not accept
additional premium payments.

If you wish to stop coverage after the continuation of coverage feature begins,
you may surrender your policy and receive the net account value. All other
consequences of surrender apply. SEE SURRENDER, PAGE 33.

The continuation of coverage feature may not be available in all states. If a
state has approved this feature, it is automatic and you do not need to take any
action to activate it.

The tax consequences of coverage continuing beyond when the insured person
reaches age 100 are uncertain. You should consult a tax adviser as to those
consequences.


POLICY VALUES

ACCOUNT VALUE

Your account value is the total amount you have in the guaranteed interest
division, the variable division, and the loan division. Your account value
reflects:
     o   net premiums;
     o   deductions for charges;
     o   partial withdrawals;
     o   investment performance of the variable investment options;
     o   interest earned on the amount you have in the guaranteed interest
         division; and
     o   interest earned on the amount you have in the loan division.

NET ACCOUNT VALUE

Your policy's net account value is your account value minus the amount of your
outstanding policy loans and accrued loan interest, if any. Your

- --------------------------------------------------------------------------------
Corporate Benefits                     26

<PAGE>



surrender value is the same as your net account value.

DETERMINING THE VALUE IN THE VARIABLE DIVISION

The amounts included in the variable division are measured by accumulation units
and accumulation unit values. The value of a variable investment option is the
accumulation unit value for that option times the number of accumulation units
you own in that option. Each variable investment option has a different
accumulation unit value.

You purchase accumulation units whenever you allocate premium or make transfers
to a variable investment option. This includes transfers from the loan division.

The valuation date is each date for which the net asset value of the investment
portfolio shares and unit values of the variable investment options are
determined. Valuation dates are each day the New York Stock Exchange and the
company's customer service center are open for business, except for days on
which a corresponding investment portfolio does not value its shares, or any
other day as required by law. Our customer service center may not be open for
business on: New Year's Day, Martin Luther King, Jr.'s Birthday, Memorial Day,
Independence Day, Labor Day, Thanksgiving Day, the day after Thanksgiving,
Christmas Day and the day before or after Christmas.

We redeem accumulation units:
     o   when you take a partial withdrawal;
     o   when amounts are transferred from a variable investment option
         (including transfers to the loan division);
     o   for the monthly deductions from your account value;
     o   for policy transaction charges;
     o   on surrender; and
     o   to pay the death benefit after the insured person dies.

We calculate the number of variable investment option accumulation units
purchased or redeemed by:

     1.  dividing the dollar amount of your transaction by:

     2.  the accumulation unit value calculated at the close of business on the
         valuation date of the transaction.

The accumulation unit value is the value determined as of each valuation date.
The accumulation unit value of each variable investment option varies with the
investment performance of the underlying portfolio. It reflects:
     o   investment income;
     o   realized and unrealized capital gains and losses; and
     o   investment portfolio expenses.

SEE HOW WE CALCULATE ACCUMULATION UNIT VALUES, PAGE 27.

The date of a transaction is the date we receive your premium or transaction
request at our customer service center, so long as the date of receipt is a
valuation date. Each valuation date ends at 4:00 p.m. Eastern time. We use the
accumulation unit value which is next calculated after we receive your premium
or transaction request and we use the number of accumulation units attributable
to your policy on the date of receipt.

We take monthly deductions from your account value as of the monthly processing
date. If your monthly processing date is not a valuation date, the monthly
deduction is processed on the next valuation date.

The value of amounts allocated to the variable investment option goes up or down
depending on investment performance.

FOR AMOUNTS IN THE VARIABLE INVESTMENT OPTIONS, THERE IS NO GUARANTEED MINIMUM
CASH VALUE.

HOW WE CALCULATE ACCUMULATION UNIT VALUES

We determine accumulation unit values on each valuation date.

We generally set the accumulation unit value for a variable investment option at
$10 when the investment option is first opened. After that, the accumulation
unit value on any valuation date is:

     1.  the accumulation unit value for the preceding valuation date multiplied
         by

     2.  the accumulation experience factor for that variable investment option
         for the valuation period.

Every valuation period begins at 4:00 p.m. Eastern time on a valuation date and
ends at 4:00 p.m. Eastern time on the next valuation date.


- --------------------------------------------------------------------------------
Corporate Benefits                     27

<PAGE>



We calculate an accumulation experience factor for each variable investment
option every valuation date as follows:

     1.  We take the share value of the underlying portfolio shares in the
         variable investment option as reported to us by the investment
         portfolio managers as of the close of business on that valuation date.

     2.  We add dividends or capital gain distributions declared per share and
         reinvested by the investment portfolio on the date that the share value
         is affected. If applicable, we subtract a charge for taxes from this
         amount.

     3.  We divide the remaining amount by the value of the shares in the
         underlying investment portfolio for the variable investment option at
         the close of business on the previous valuation date.


TRANSFERS OF ACCOUNT VALUE

You may make up to twelve free transfers among the variable investment options,
or the guaranteed interest division, in each policy year. You may not make
transfers until after your free look period ends if your state requires a refund
of premium during the free look period.

We do not limit your number of transfers, but we may charge a $10 fee for each
transfer that you make after the first twelve in each policy year. We do not
include transfers for automatic rebalancing or dollar cost averaging toward your
twelve free transfers. You may not make transfers during the continuation of
coverage period.

You may make transfer requests in writing, or by telephone if you have telephone
privileges, to our customer service center. Your transfer takes effect on the
valuation date we receive your request. The minimum amount you may transfer is
$100. This minimum does not need to come from one investment option or be
transferred to one investment option as long as the total amount you transfer is
at least $100. However, if the amount remaining in a variable investment option
is less than $100 when you make a transfer request, we transfer the entire
amount out of that variable investment option.

EXCESSIVE TRADING

Excessive trading activity can disrupt investment portfolio management
strategies and increase portfolio expenses by causing:
     o   increased trading and transaction costs;
     o   disruption of planned investment strategies;
     o   forced and unplanned portfolio turnover;
     o   lost opportunity costs; and
     o   the investment portfolios to have large asset swings that decrease
         their ability to provide maximum investment return to all policyowners.

In response to excessive trading, we may place restrictions or refuse transfers
made by third-party agents acting on behalf of owners such as a market timing
service. We will refuse or place restrictions on transfers when we determine, in
our sole discretion, that transfers are harmful to the investment portfolios, or
to policyowners as a whole.

GUARANTEED INTEREST DIVISION TRANSFERS

Transfers into the guaranteed interest division are not restricted.

You may transfer from the guaranteed interest division only in the first 30 days
of each policy year. Transfer requests received within 30 days before your
policy anniversary are deemed to occur on your policy anniversary. A request
received by us within 30 days after your policy anniversary is effective as of
the valuation date we receive it. Transfer requests made at any other time will
not be processed.

Transfers from the guaranteed interest division are limited to the largest of:
     o   25% of your guaranteed interest division balance at the time of your
         first transfer or withdrawal out of it in that policy year;
     o   the sum of the amounts you have transferred and withdrawn from the
         guaranteed interest division in the prior policy year; or
     o   $100.

DOLLAR COST AVERAGING

If your policy has at least $10,000 invested in either the Liquid Asset
Portfolio, or the Limited Maturity Bond Portfolio, you can elect dollar cost
averaging. The main goal of dollar cost averaging is to protect your policy
values from short-term price changes.

DOLLAR COST AVERAGING DOES NOT ASSURE A PROFIT NOR DOES IT PROTECT YOU AGAINST A
LOSS IN A DECLINING MARKET.

- --------------------------------------------------------------------------------
Corporate Benefits                     28

<PAGE>



This systematic plan of transferring account values is intended to reduce the
risk of investing too much when the price of an investment portfolio's shares is
high. It also reduces the risk of investing too little when the price of an
investment portfolio's shares is low. Since you transfer the same dollar amount
to other investment options each period, you purchase more units in an
investment option if the unit value is low, and you purchase fewer units if the
unit value is high.

You may add dollar cost averaging to your policy at any time. The first dollar
cost averaging date must be at least one day after we receive your dollar cost
averaging request. Dollar cost averaging cannot begin until after the end of
your free look period if your state requires refund of all premiums we receive
during the free look period.

With dollar cost averaging, you designate either a dollar amount, or a
percentage of your account value, for automatic transfer from either the
investment option invested in either the Liquid Asset Portfolio or the Limited
Maturity Bond Portfolio for automatic transfer. Each period, we automatically
transfer the amount you select from your chosen source investment option to one
or more other variable investment options. You may not make transfers to or from
the guaranteed interest division or the loan division under dollar cost
averaging.

The minimum percentage you may transfer to any one investment option is 1% of
the total amount you transfer to all investment options you select. You must
transfer at least $100 for each dollar cost averaging transfer.

Dollar cost averaging may occur on the same day of the month either monthly,
quarterly, semi-annually, or annually. Unless you tell us otherwise, dollar cost
averaging automatically takes place monthly, on the monthly processing date.

We do not count dollar cost averaging transfers toward your twelve free
transfers per policy year. There is no charge for this feature.

You may have both dollar cost averaging and automatic rebalancing at the same
time. The investment option from which your dollar cost averaging transfers are
taken cannot be included in your automatic rebalancing allocation program.

CHANGING DOLLAR COST AVERAGING

You may change your dollar cost averaging program one time per policy year. If
you have telephone privileges, you may make changes to the dollar cost averaging
program by telephoning our customer service center. SEE TELEPHONE PRIVILEGES,
PAGE 36.

TERMINATING DOLLAR COST AVERAGING

You may cancel dollar cost averaging by sending satisfactory notice to our
customer service center. We must receive it at least one day before the next
dollar cost averaging date.

Dollar cost averaging will terminate if:

     1.  you specify a termination date; or

     2.  your balance remaining in the investment option from which your dollar
         cost averaging transfers are taken reaches a dollar amount you set; or

     3.  on any dollar cost averaging date, the amount in the investment option
         from which you want to make a transfer is equal to or less than the
         amount to be transferred. We will transfer the remaining amount and
         dollar cost averaging ends.


AUTOMATIC REBALANCING

Automatic rebalancing provides you with a method for maintaining a consistent
approach to investing account values over time, and simplifying the process of
asset allocation by dividing amounts among the investment options you have
chosen.

Transfers made for automatic rebalancing do not count toward your twelve free
transfers per policy year. There is no charge for this feature.

If you choose this feature, on each rebalancing date we transfer amounts among
the investment options to match your pre-set automatic rebalancing allocation
percentages. After the transfers, the ratio of your account value in each
investment option to your total account value for all investment options
included in automatic rebalancing matches the automatic rebalancing allocation
percentage for that investment option. This action rebalances the amounts in the
investment options that do not match your set allocation. This happens if an
investment option outperforms other investment options for that time period.

- --------------------------------------------------------------------------------
Corporate Benefits                     29

<PAGE>



You may choose the automatic rebalancing feature on your application or later by
completing our customer service form. Automatic rebalancing may occur on the
same day of the month either monthly, quarterly, semi-annually, or annually. If
you do not specify, automatic rebalancing will occur on the last valuation date
of a calendar quarter.

If you choose automatic rebalancing on your policy application, the first
transfer occurs on the date you select (after your free look period if your
state requires return of all premiums we receive during the free look period).
If you elect this feature after your policy date, we process the first
transaction on the date you have requested. If you requested no date, processing
is on the last valuation date of the calendar quarter we receive your notice at
our customer service center.

You may have both automatic rebalancing and dollar cost averaging at the same
time. The investment option from which your dollar cost averaging transfers are
taken cannot be included in your automatic rebalancing allocation program. You
may not include the loan division in your automatic rebalancing allocations.

CHANGING AUTOMATIC REBALANCING

You may change your allocation percentages for automatic rebalancing at any
time. Your allocation change is effective on the valuation date that we receive
it at our customer service center. If you reduce the amount allocated to the
guaranteed interest division, it is considered a transfer from that division.
You must meet the requirements for the maximum transfer amount and time
limitations on transfers from the guaranteed interest division. SEE TRANSFERS OF
ACCOUNT VALUE, PAGE 28.

TERMINATING AUTOMATIC REBALANCING

You may terminate automatic rebalancing at any time, as long as we receive your
notice of termination at least one day before the next automatic rebalancing
date.


POLICY LOANS

You may borrow against your policy at any time after the first monthly
processing date by using your policy as security for a loan, or as otherwise
required by law. The amount you borrow is called a policy loan. Your policy loan
is:

     1.  the total amount you borrow from your policy; plus

     2.  any policy loan interest that is capitalized when due; minus

     3.  policy loan repayments you make.

Unless state law requires differently, a new policy loan must be at least $100.
The maximum amount you can borrow on any valuation date, unless required
differently by state law, is your net account value minus the monthly deductions
to your next policy anniversary or 13 monthly deductions if you take a loan
within thirty days before your next policy anniversary.

Your request for a policy loan must be directed to our customer service center.
If you have telephone privileges, you may request a policy loan for less than
$25,000 by telephoning our customer service center. SEE TELEPHONE PRIVILEGES,
PAGE 36.

When you request a loan you may specify one investment option from which the
loan will be taken. If you do not specify one, the loan will be taken
proportionately from each active investment option you have.

When you take a policy loan, we transfer an amount equal to your policy loan
from the specified investment option proportionately or from the variable and
the guaranteed interest divisions to the loan division. We follow this same
process for loan interest due at your policy anniversary. We credit the loan
division with interest at an annual rate of 3%.

The loan division is part of our general account, separate from the guaranteed
interest division.

Loan interest charges on your policy loan accrue daily at an annual interest
rate of 3.25%. Interest is due in arrears on each policy anniversary. If you do
not pay your interest when it is due, we add it to your policy loan.

If you request an additional loan, we add the amount you request to your
existing outstanding policy loan. This way, there is only one loan outstanding
on your policy at any time.

Policy loans may cause your policy to lapse if your net account value is not
enough to pay all deductions each month. SEE LAPSE, PAGE 32.

- --------------------------------------------------------------------------------
Corporate Benefits                     30

<PAGE>



Policy loans may have tax consequences. SEE DISTRIBUTIONS OTHER THAN DEATH
BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 45, AND DISTRIBUTIONS OTHER
THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED ENDOWMENT CONTRACTS,
PAGE 46.

LOAN REPAYMENT

You may repay all or part of your policy loan at any time. We assume that any
payments you make, other than scheduled premiums, are policy loan repayments.
You must tell us otherwise if you want additional payments to be premium
payments.

When you make a loan repayment, we transfer an amount equal to your repayment
from the loan division to the variable investment options and the guaranteed
interest division in the same proportion as your current premium allocation,
unless you tell us otherwise.

LOANS AND YOUR BENEFITS

Taking a loan decreases the amount you have in the investment options. Accruing
loan interest will change your net account value as compared to what it would
have been if you did not take a loan.

Even if you repay your loan, it has a permanent effect on your account value.
The benefits under your policy may be affected.

The loan is a first lien on your policy. If you do not repay your policy loan,
we deduct your outstanding policy loan and accrued loan interest from the death
benefit payable, the surrender value payable.

The policy lapses when the account value minus policy loans and accrued loan
interest is not enough to cover your monthly deductions. If your policy lapses
with a loan outstanding, you may have adverse tax consequences. SEE
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE
45, AND DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT
MODIFIED ENDOWMENT CONTRACTS, PAGE 46.

If you use the continuation of coverage feature and you have a policy loan, loan
interest continues to accrue. If you do not make loan payments your policy could
lapse.


PARTIAL WITHDRAWALS

You may request a partial withdrawal on any valuation date after your first
policy anniversary by contacting our customer service center. You make a partial
withdrawal when you withdraw part of your net account value. If your request is
by telephone, the partial withdrawal must be for an amount less than $25,000 and
may not cause a decrease in your death benefit; otherwise, your request must be
in writing. SEE TELEPHONE PRIVILEGES, PAGE 36.

You may take only one partial withdrawal per policy year.

The minimum partial withdrawal you may take is $100. The maximum partial
withdrawal you may take is the amount which leaves $500 as your net account
value. If you request a withdrawal of more than this maximum, we require you to
surrender your policy. When you take a partial withdrawal, we deduct your
withdrawal amount plus any service fee from your account value. SEE CHARGES,
PAGE 40.

Partial withdrawals may have adverse tax consequences. SEE DISTRIBUTIONS OTHER
THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 45, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 46.

PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 1

If you selected death benefit option 1, and if no more than fifteen years have
passed since your policy date and the insured person is not yet age 81, you may
make a partial withdrawal of up to the greater of 10% of your account value, or
5% of your stated death benefit without decreasing the stated death benefit.
Otherwise amounts you withdraw will reduce your stated death benefit by the
amount of the withdrawal unless your policy death benefit has been increased due
to the federal income tax definition of life insurance.

If your policy death benefit has been increased due to the federal income tax
definition of life insurance at the time of the partial withdrawal, then at
least part of your partial withdrawal may be made without reducing your stated
death benefit.

PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 2

If you have selected death benefit option 2, a partial withdrawal does not
reduce your stated death benefit or target death benefit. However, we reduce the
total

- --------------------------------------------------------------------------------
Corporate Benefits                     31

<PAGE>



death benefit by at least the partial withdrawal amount because your account
value is reduced.

PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 3

If you have selected death benefit option 3 and your partial withdrawal is less
than the total of premiums we receive less the total of your prior partial
withdrawals, then your stated death benefit will not be reduced. However, your
total death benefit will be reduced by at least the amount of your partial
withdrawal.

If your partial withdrawal is more than the amount of premiums we receive less
the total of your prior partial withdrawals, then the excess is treated in the
same manner as partial withdrawals under death benefit option 1. SEE PARTIAL
WITHDRAWALS UNDER DEATH BENEFIT OPTION 1, PAGE 31.

STATED DEATH BENEFIT AND TARGET DEATH BENEFIT REDUCTIONS

Generally, we reduce the stated death benefit by the amount of the partial
withdrawal. A partial withdrawal may reduce your target death benefit.

Partial withdrawals do not reduce the stated death benefit if your base death
benefit has been increased to qualify your policy as life insurance under the
federal income tax laws and if you withdraw an amount that is no greater than
the amount that reduces your account value to a level which no longer requires
your base death benefit to be increased to qualify as life insurance for federal
income tax law purposes. SEE TAX STATUS OF THE POLICY, PAGE 44.

We require a minimum target death benefit to issue your policy. You are not
allowed to take a partial withdrawal if it reduces your target death benefit
below this minimum. SEE GROUP OR SPONSORED ARRANGEMENTS OR CORPORATE PURCHASERS,
PAGE 43.

PARTIAL WITHDRAWAL MECHANICS

Unless you tell us otherwise, we will make a partial withdrawal from the
guaranteed interest division and the variable division in the same proportion
that each has to your net account value immediately before your withdrawal. The
amount withdrawn from the guaranteed interest division may not be for more than
your total withdrawal multiplied by the ratio of your account value in the
guaranteed interest division to your total net account value immediately before
the partial withdrawal transaction.

We will send a new schedule page for your policy showing the effect of your
withdrawal if there is any change to your stated death benefit or your target
death benefit. Or, to make this change, we may ask that you return the policy to
our customer service center.

Your withdrawal and any reductions in the death benefits are effective as of the
valuation date on which we receive your request. SEE DISTRIBUTIONS OTHER THAN
DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 45, AND DISTRIBUTIONS
OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED ENDOWMENT
CONTRACTS, PAGE 46.


LAPSE

Your insurance coverage continues as long as your net account value is enough to
pay all deductions each month.

In any policy year, if you have an outstanding policy loan, your policy will
lapse if the loan plus the accrued interest owed is more than the account value.

After the insured person reaches age 100 if the continuation of coverage feature
is active, the policy could lapse if there is an outstanding policy loan even
though there are no further monthly deductions.

GRACE PERIOD

Your policy enters the 61-day lapse grace period if, on a monthly processing
date your net account value is zero (or less).

We notify you that the policy is in a grace period at least 30 days before the
grace period ends. We provide this notice to you, or a person to whom you have
assigned your policy, at the last address in our records. We notify you of the
required premium payment necessary to prevent your policy from lapsing. This
amount is generally the amount of past due charges, plus the amount that covers
your estimated monthly policy deductions for the next two months. If the insured
person dies during the grace period, we pay death proceeds to your
beneficiary(ies) with reductions for any policy loan balance, accrued loan
interest, and monthly deductions owed.


- --------------------------------------------------------------------------------
Corporate Benefits                     32

<PAGE>



If we receive payment of the required amount before the end of the grace period,
we apply it to your account value in the same manner as your other premium
payments, then we take the overdue deductions from your account balance.

If you do not pay the full amount required within the 61-day grace period, your
policy (and rider) lapse without value. We then withdraw your remaining account
balance from the variable and guaranteed interest divisions. We deduct amounts
you owe us and inform you that the policy has ended.


REINSTATEMENT

If you do not pay enough premium before the end of the grace period, your policy
lapses. You may reinstate your policy and rider within five years after the
grace period ends.

Unless state law requires differently, we will reinstate your policy and rider
if:

     1.  you have not surrendered your policy for its surrender value;

     2.  you provide satisfactory evidence to us that the insured person is
         still insurable according to our normal rules of underwriting; and

     3.  we receive enough premium from you to keep your policy and rider in
         force from the beginning to the end of the grace period and for two
         months after the reinstatement date.

Reinstatement is effective as of the monthly processing date following our
approval of your reinstatement application. If you had a policy loan when
coverage ended, we reinstate it with accrued loan interest to the date of lapse.
The cost of insurance charges in effect at the time of reinstatement for the age
of the insured person are adjusted to reflect the time since the lapse.

We apply net premiums received after reinstatement according to the premium
allocation instructions in effect at the start of the grace period, unless you
tell us otherwise.


SURRENDER

You may surrender your policy for its surrender value any time while the insured
person is living. You do this by sending a written request and your policy or a
lost policy form to our customer service center.

We compute your surrender value as of the valuation date we receive your
surrender request and policy at our customer service center. All insurance
coverage ends on the date we receive your surrender request and policy. SEE
POLICY VALUES, PAGE 8.

We do not pro-rate or add back charges and expenses to your account value which
we deducted on the monthly anniversary before the date your surrender is
processed.

A surrender of your policy may have adverse tax consequences. SEE DISTRIBUTIONS
OTHER THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 45, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 46.


GENERAL POLICY PROVISIONS

FREE LOOK PERIOD

You have the right to examine your policy. The right to examine your policy (or
free look period) starts on the date you receive your policy. If for any reason
you do not want it, you may return your policy to us or your registered
representative within the period shown in the policy. If you return your policy
to us within your state's specified time limit, we will consider it canceled as
of your policy date.

If you cancel your policy during this free look period, you will receive a
refund as determined by state law.

Generally, there are two types of free look refunds. Some states require a
return of all premiums received while others require payment of the account
value plus a refund of all charges deducted. Your policy will specify what free
look refund applies in your state. The type of free look refund allowed in your
state will affect when the initial net premium and additional net premiums we
receive before the end of the free look period are invested into the variable
investment options. SEE ALLOCATION OF NET PREMIUMS, PAGE 19.


- --------------------------------------------------------------------------------
Corporate Benefits                     33

<PAGE>



YOUR POLICY

Some groups under this policy may choose to use a master policy with policy
certificates, rather than a series of individual policies.

The entire contract between you and us is the combination of:
     o   the policy (or certificate);
     o   a copy of your original application and any applications for benefit
         increases or decreases;
     o   the adjustable term insurance rider;
     o   endorsements;
     o   schedule pages; and
     o   reinstatement applications.

If you make a change to your coverage, we give you a copy of your changed
application and new schedules. If you send us your policy, we attach these items
to your policy and return it to you. Otherwise, you need to attach them to your
policy.

Unless there is fraud, we consider all statements made in an application to be
representations and not guarantees. We use no statement to deny a claim, unless
it is in an application.

A president or an officer of our company and our secretary or assistant
secretary must sign all changes or amendments we make to your policy. No other
person may change the terms or conditions of your policy.

GUARANTEED ISSUE

We only offer this policy on a guaranteed issue basis. We issue these policies
up to a preset face amount with evidence of insurability requirements.

AGE

We issue your policy at the insured person's age stated in your policy schedule.
This is based on the insured person's age as of the nearest birth date to the
policy date. We determine the insured person's age at any given time by adding
the number of completed policy years to the age calculated at issue and shown in
the schedule. At issue of your policy, the insured person must be no less than
age 15 and no more than age 85.

OWNERSHIP

The original owner is the person named as the owner in the policy application.
The owner can exercise all rights and receive the benefits during the insured
person's lifetime before the maturity date. This includes the right to change
the owner, beneficiaries, or method to pay proceeds.

As a matter of law, all rights of ownership are limited by the rights of any
person who has been assigned rights under the policy, and any irrevocable
beneficiary(ies).

You may name a new owner by giving us written notice. The effective date of the
change to the new owner is the date the prior owner signs the notice. However,
we will not be liable for any action we take before a change is recorded at our
customer service center. A change in ownership may cause the prior owner to
recognize taxable income on gain under the policy.

BENEFICIARY(IES)

You, as owner, name the beneficiary(ies) when you apply for your policy. The
primary beneficiary(ies) who survives the insured person receives the death
proceeds. Other surviving beneficiary(ies) receive death proceeds only if there
is no surviving primary beneficiary(ies). If more than one beneficiary(ies)
survives the insured person, they share the death proceeds equally, unless you
have told us otherwise. If none of your policy beneficiaries has survived the
insured person, we pay the death proceeds to you, or to your estate as owner.

Once you tell us who the beneficiary(ies) is/are, we keep this information on
file. You may name a new beneficiary during the insured person's lifetime. We
pay the death proceeds to the most recent beneficiary(ies) whom you have most
recently named and whom we have on record. We do not make multiple payments.

COLLATERAL ASSIGNMENT

You may assign your policy as security by sending written notice to us. After we
record the assignment, your rights as owner and the beneficiary's(ies') rights
(unless the beneficiary(ies) was made an irrevocable beneficiary(ies) under an
earlier assignment) are subject to the assignment. It is your responsibility to
make sure the assignment is valid.


- --------------------------------------------------------------------------------
Corporate Benefits                     34

<PAGE>



INCONTESTABILITY

After your policy has been in force while the insured person is alive for two
years from your policy date, we will not question the validity of the statements
in your application. After your policy has been in force while the insured
person is alive for two years from the effective date of any new segment or from
the effective date of an increase in any other benefit, we will not contest the
statements in your application for the new segment or other benefit increase.

After this policy has been in force while the insured person is alive for two
years from the effective date of any reinstatement, we will not contest the
statements in your application for reinstatement.

MISSTATEMENTS OF AGE OR GENDER

If the insured person's age or gender has been misstated, we adjust the death
benefit. We adjust death benefits to the amount which would have been purchased
for the insured person's correct age and gender. We base the adjusted death
benefit on the cost of insurance charges deducted from your account value on the
last monthly processing date before the insured person's death, or as otherwise
required by state law.

If unisex cost of insurance rates apply, we do not make any adjustments for a
misstatement of gender.

SUICIDE

If the insured person commits suicide, while that insured person is sane or
insane within two years of your policy date, unless otherwise required by state
law, we limit death benefits to:

     1.  the total of all premium payments we receive to the time of death;
         minus

     2.  the amount of outstanding policy loan amounts and accrued loan
         interest; minus

     3.  any partial withdrawals you have taken.

If the insured person has been changed, and the new insured person dies by
suicide within two years of the change date, we then limit the death benefit to:

     1.  your net account value as of the change date; plus

     2.  the premiums we receive since the change date; minus

     3.  the sum of any increases in policy loan amounts, accrued loan interest,
         and partial withdrawals taken since the change date.

We make a limited payment to the beneficiary(ies) for a new segment or other
increase if the insured person commits suicide, while sane or insane within two
years of the effective date of a new segment, or within two years of an increase
in any other benefit, unless otherwise required by state law. The limited
payment we make is equal to the cost of insurance and monthly expense charges
which were deducted for such increase.

TRANSACTION PROCESSING

Generally, within seven days of when we receive all information required to
process a payment, we pay:
     o   death proceeds;
     o   surrender value;
     o   partial withdrawals; and
     o   loan proceeds.

We may delay processing these transactions if:
     o   the NYSE is closed for trading;
     o   trading on the NYSE is restricted by the SEC;
     o   there is an emergency so that it is not reasonably possible to sell
         securities in the variable investment options or to determine the value
         of a variable investment option's assets; or
     o   a governmental body with jurisdiction over the separate account allows
         suspension by its order.

SEC rules and regulations determine whether or not these conditions exist.

We execute transfers among the variable investment options as of the valuation
date of our receipt of your request at our customer service center.

We determine death proceeds as of the insured person's date of death. The death
proceeds are not affected by subsequent changes in the value of the variable
investment options. We pay interest at our stated rate (or at a higher rate if
required by law) from the insured person's date of death to the date of payment.


- --------------------------------------------------------------------------------
Corporate Benefits                     35

<PAGE>



We may delay payment from our guaranteed interest division for up to six months,
unless state law requires otherwise, of:
     o   surrender proceeds;
     o   withdrawal amounts; or
     o   loan amounts.

We pay interest at our declared rate (or at a higher rate if required by law)
from the date we receive the request if we delay payment more than 30 days.

NOTIFICATION AND CLAIMS PROCEDURES

Except for certain authorized telephone requests, we must receive in writing any
election, designation, change, assignment or request made by the owner.

You must use a form acceptable to us. We are not liable for actions taken before
we receive and record the written notice. We may require you to return your
policy for certain policy changes or if you surrender it.

If the insured person dies while your policy is in force, please let us or your
registered representative know as soon as possible. We will immediately send you
instructions on how to make a claim. As proof of the deceased insured person's
death, we may require you to provide proof of the deceased insured person's age,
and a certified copy of the deceased insured person's death certificate.

The beneficiary(ies) and the deceased insured person's next of kin may need to
sign authorization forms. These forms allow us to get information about the
deceased insured person. This information may include medical records of doctors
and hospitals used by the deceased insured person.

TELEPHONE PRIVILEGES

Telephone privileges are automatically provided to you and your agent or
registered representative, unless you decline it on the application or contact
our customer service center. Telephone privileges allow you or your
agent/registered representative, if applicable, to call our customer service
center to:
     o   make transfers;
     o   change premium allocations;
     o   change features in your dollar cost averaging and automatic rebalancing
         programs;
     o   request partial withdrawals; or
     o   request a policy loan.

Our customer service center uses reasonable procedures to make sure that
instructions received by telephone are genuine. These procedures may include:

     1.  requiring some form of personal identification;

     2.  providing written confirmation of any transactions; and

     3.  tape recording telephone calls.

By accepting automatic telephone privileges, you authorize us to record your
telephone calls to us. If we use reasonable procedures to confirm instructions,
we are not liable for losses due to unauthorized or fraudulent instructions. We
may discontinue this privilege at any time.

NON-PARTICIPATION

Your policy does not participate in the surplus earnings of Security Life.

DISTRIBUTION OF THE POLICIES

The principal underwriter (distributor) for our policies is ING America
Equities, Inc. ING America Equities, Inc. is a wholly owned subsidiary of
Security Life. It is registered as a broker-dealer with the SEC and the NASD. We
pay ING America Equities, Inc. for acting as the principal underwriter under a
distribution agreement.

We sell our policies through registered representatives of other broker-dealers
including, but not limited to:

     1.  VESTAX Securities Corporation, an indirect affiliate of Security Life
         of Denver Insurance Company;

     2.  Locust Street Securities, Inc., an indirect affiliate of Security Life
         of Denver Insurance Company;

     3.  Multi-Financial Securities Corp., an indirect affiliate of Security
         Life of Denver Insurance Company; and

     4.  IFG Network Securities, Inc., an indirect affiliate of Security Life of
         Denver Insurance Company.


- --------------------------------------------------------------------------------
Corporate Benefits                     36

<PAGE>



These broker-dealers have entered into selling agreements with us. They are
registered with the SEC and the NASD.

Under these selling agreements, we pay a distribution allowance to
broker-dealers, who then pay commissions to the registered representative who
sells this policy. During the first policy year, the distribution allowance may
be up to 12% of the target premium that we receive. For policy years two through
four, the distribution allowance may be up to 10% of the target premium. For
policy years five through ten, the distribution allowance may equal up to 2% of
the target premiums we receive. After the tenth policy year, there is no
distribution allowance.

Broker-dealers may receive annual renewal payments of 0.20% of the net account
value for the first twenty years of your policy and 0.10% of net account value
each year thereafter.

Compensation arrangements vary among broker-dealers and depend on particular
circumstances. In addition to the above-described compensation, we may pay
wholesaler fees and training allowances.

We pay distribution and other allowances from our resources which includes sales
charges deducted from premiums.

ADVERTISING PRACTICES AND SALES LITERATURE

We may use advertisements and sales literature to promote this product,
including:
     o   articles on variable life insurance and other information published in
         business or financial publications;
     o   indices or rankings of investment securities; and
     o   comparisons with other investment vehicles, including tax
         considerations.

We may use information regarding the past performance of the variable investment
options. Past performance is not indicative of future performance of the
investment options or the policies and is not reflective of the actual
investment experience of policyowners.

We may feature certain investment options and their managers, as well as
describe asset levels and sales volumes for our products. We may refer to past,
current, or prospective economic trends and investment performance or other
information we believe may be of interest to our customers. SETTLEMENT
PROVISIONS

You may elect to have the beneficiary(ies) receive the death proceeds other than
in one payment. If you make this election, you must do so during the insured
person's lifetime. If you have not made this election, the beneficiary(ies) may
do so within 60 days after we receive proof of the insured person's death.

You may take your surrender value in other than one payment.

The investment performance of the variable investment options does not affect
payments under these settlement options. Instead, interest accrues at a fixed
rate based on the option you choose. Payment options are subject to our rules at
the time you make your selection. A periodic payment must be at least $20.
Currently, these alternate payment options are available if the proceeds are
$2,000 or more.


Option I:    PAYOUTS FOR A DESIGNATED PERIOD

Option II:   LIFE INCOME WITH PAYOUTS GUARANTEED FOR A DESIGNATED PERIOD

Option III:  HOLD AT INTEREST

Option IV:   PAYOUTS OF A DESIGNATED AMOUNT

Option V:    OTHER:  OPTIONS WE OFFER AT THE TIME WE PAY THE BENEFIT.

The beneficiary(ies) or other person (successor to the beneficiary(ies)) who has
the right to receive payments may name someone else to receive amounts that we
would otherwise pay to the beneficiary's(ies') estate if he/she/they die(s). The
person who has the right to receive payment may name another person, at any
time. Designating another person to receive payment may have income, gift or
estate tax consequences. Consult a professional tax adviser before making this
designation.

We must approve an arrangement that involves someone who is to receive payment
who is not a human being (for example, a corporation). We must approve a
situation involving a person who is to receive payment while acting on behalf of
another, called a fiduciary. We base the details of all arrangements on our
rules at the time the arrangements are effective. This includes rules on the:

- --------------------------------------------------------------------------------
Corporate Benefits                     37

<PAGE>



     o   minimum amount we pay under an option;
     o   minimum amounts for installment payments;
     o   withdrawal rights;
     o   right to receive payments over time, which we may offer as a lump sum
         payment;
     o   naming of people who have the right to receive payment and their
         successors; and
     o   proof of age and survival.


ADMINISTRATIVE INFORMATION ABOUT THE POLICY

VOTING PRIVILEGES

We invest the variable investment option's assets in shares of investment
portfolios. We are the legal owner of the shares held in the separate account
and we have the right to vote on certain issues. Among other things, we may vote
on issues described in the fund's current prospectus, or issues requiring a vote
by shareholders under the Investment Company Act of 1940.

Even though we own the shares, we give you the opportunity to tell us how to
vote the number of shares attributable to your account value.

We count fractional shares. If you have a voting interest, we send you proxy
material and a form on which to give us your voting instructions.

Each investment portfolio's shares have the right to one vote. The votes of all
investment portfolios are cast together on a collective basis, except on issues
for which the interests of the portfolios differ. In these cases, voting is done
on a portfolio-by-portfolio basis.

Examples of issues that require a portfolio-by-portfolio vote are:

     1.  changes in the fundamental investment policy of a particular investment
         portfolio; or

     2.  approval of an investment advisory agreement.

We vote the shares in accordance with your instructions at meetings of
investment portfolio shareholders. We vote any investment portfolio shares that
are not attributable to policies, and any investment portfolio shares for which
the owner does not give us instructions, the same way we vote as if we did
receive owner instructions.

We reserve the right to vote investment portfolio shares without getting
instructions from policy owners if the federal securities laws, regulations, or
their interpretations change to allow this.

You may instruct us only on matters relating to the investment portfolios
corresponding to divisions in which you have invested assets as of the record
date set by the investment portfolio's Board for the portfolio's shareholders
meeting. We determine the number of investment portfolio shares in each variable
investment option that we attribute to your policy by dividing your account
value allocated to that variable investment option by the net asset value of one
share of the matching investment portfolio.

MATERIAL CONFLICTS

We are required to track events to identify any material conflicts arising from
using investment portfolios for both variable life and variable annuity separate
accounts. The boards of the investment portfolios, Security Life, and other
insurance companies participating in the investment portfolios, have this same
duty. There may be a material conflict if:
     o   state insurance law or federal income tax law changes;
     o   investment management of an investment portfolio changes; or
     o   voting instructions given by owners of variable life insurance policies
         and variable annuity contracts differ.

The investment portfolios may sell shares to certain qualified pension and
retirement plans qualifying under Code Section 401. These include cash or
deferred arrangements under Code Section 401(k). Therefore, there is a
possibility that a material conflict may arise between the interests of owners
in general, or between certain classes of owners, and these retirement plans or
participants in these retirement plans.

If there is a material conflict, we have the duty to determine appropriate
action, including removing the portfolios involved from our variable investment
options. We may take other action to protect policy owners. This could mean
delays or interruptions of the variable operations.


- --------------------------------------------------------------------------------
Corporate Benefits                     38

<PAGE>



When state insurance regulatory authorities require us, we may ignore voting
instructions relating to changes in an investment portfolio's adviser or its
investment policies. If we do ignore voting instructions, we give you a summary
of our actions in the next semi-annual report to owners.

Under the Investment Company Act of 1940, we must get your approval for certain
actions involving our separate account. In this case, you have one vote for
every $100 of value you have in the variable investment options. We cast votes
credited to amounts in the variable investment options, but not credited to
policies in the same proportion as votes cast by owners.

RIGHT TO CHANGE OPERATIONS

Subject to state limitations, we may from time to time make any of the following
changes to our separate account:

     1.  Change the investment objective.

     2.  Offer additional variable investment options which will invest in
         portfolios we find appropriate for policies we issue.

     3.  Eliminate variable investment options.

     4.  Combine two or more variable investment options.

     5.  Substitute a new investment portfolio for an existing portfolio. A
         substitution may become necessary if, in our judgment:
         o    a portfolio no longer suits the purposes of your policy;
         o    there is a change in laws or regulations;
         o    there is a change in a portfolio's investment objectives or
              restrictions;
         o    the portfolio is no longer available for investment; or
         o    another reason we deem a substitution is appropriate.

     6.  Transfer assets related to your policy class to another separate
         account.

     7.  Withdraw the separate account from registration under the 1940 Act.

     8.  Operate the separate account as a management investment company under
         the 1940 Act.

     9.  Cause one or more variable investment options to invest in a mutual
         fund other than, or in addition to, the investment portfolios.

     10. Stop selling these policies.

     11. End any employer or plan trustee agreement with us under the
         agreement's terms.

     12. Limit or eliminate any voting rights for the separate account.

     13. Make any changes required by the 1940 Act, or its rules or regulations.

We will not make a change until it is effective with the SEC and approved by the
appropriate state insurance departments, if necessary. We will notify you of
changes. If you wish to transfer the amount you have in the affected investment
option to another variable investment option, or to the guaranteed interest
division, you may do so free of charge. Just notify us at our customer service
center.

REPORTS TO OWNERS

At the end of each policy year we send a report to you that shows:
     o   your total net policy death benefit (your stated death benefit plus
         adjustable term insurance rider death benefit, if any);
     o   your account value;
     o   your policy loan if any, plus accrued interest;
     o   your surrender value;
     o   information about the variable investment options; and
     o   your account transactions during the previous year showing net
         premiums, transfers, deductions, loan amounts or withdrawals.

We also send semi-annual reports with financial information on the investment
portfolios, including a list of the investment holdings of each portfolio, to
you.

We send confirmation notices to you throughout the year for certain policy
transactions.



- --------------------------------------------------------------------------------
Corporate Benefits                     39

<PAGE>



CHARGES AND DEDUCTIONS

The amount of a charge may not correspond to the cost incurred by us to provide
the service or benefits associated with the particular policy. For example, the
sales charges may not cover all of the sales and distribution expenses actually
incurred by us. Proceeds from other charges, including the mortality and expense
risk charge or cost of insurance charges, may be used in part to cover such
expenses.


DEDUCTIONS FROM PREMIUMS

We consider any payment we receive to be a premium if the insured person is not
yet age 100 and you do not have an outstanding policy loan. After we deduct
certain expenses from your premium payment, we add the remaining net premium to
your account value.

TAX CHARGES

We pay state and local taxes in almost all states. These taxes vary in amount
from state to state and may vary from jurisdiction to jurisdiction within a
state. Currently, state and local taxes range from 0% to 5%. In the first policy
or segment year, we deduct 2.5% of each premium payment you make up to target
premium to cover these taxes. In subsequent years, we deduct 2.5% of all premium
payments you make. This charge approximates the average tax rate we expect to
pay.

In the first policy or segment year, we deduct 1.5% of each premium payment you
make up to target premium. In subsequent years, we deduct 1.5% of all premiums
you pay to cover our estimated costs for the federal income tax treatment of
deferred acquisition costs. This cost is determined solely by a portion of the
amount of life insurance premiums we receive.

We reserve the right to increase or decrease your premium expense charge for
taxes as a result of changes in the tax law, within limits set by state law. We
also reserve the right to increase or decrease your premium expense charge for
the federal income tax treatment of deferred acquisition costs based on any
change in that cost to us.

SALES CHARGE

We deduct a percentage from each of your premium payments to compensate us for
the costs we incur in selling the policies. In the first policy or segment year
this charge is 2% of the premiums you pay up to target premium. Each year
thereafter, we deduct 0.5% of all premium payments we receive.

The sales charge helps to cover the costs of distribution, preparing our sales
literature, promotional expenses, and other direct and indirect expenses. The
amount charged is not specifically related to sales expenses in a particular
year.

DEFERRED SALES CHARGE

We deduct an annual deferred sales charge that is a percentage of your premium
payments in each of the first ten policy or segment years. The charge is
deducted from your account value on each of the seven policy or segment
anniversaries following the year of the premium payment. Each policy segment has
its own deferred sales charge. We allocate your premium payments among policy
segments to determine the deferred sales charges under your policy if you have
more than one segment. SEE CHANGES IN DEATH BENEFIT AMOUNTS, PAGE 23.

The deferred sales charge compensates us for a portion of the costs we incur in
selling the policies.


- --------------------------------------------------------------------------------
Corporate Benefits                     40

<PAGE>


  Policy or  |  Deferred Sales Charge  |
   Segment   |     (% of Premium)*     |
  Year When  ---------------------------     Deducted at
   Premium   |   up to      in Excess  |    Beginning of
   Payment   |   Target     of Target  |     Policy or
   are Made  |   Premium     Premium   |    Segment Years
- -------------| ----------------------- |   -------------
             |                         |
      1      |    2%          1%       |    2 - 8
      2      |   1.75%       N/A       |    3 - 9
      3      |   1.75%       N/A       |    4 - 10
      4      |   1.75%       N/A       |    5 - 11
      5      |   0.5%        N/A       |    6 - 12
      6      |   0.5%        N/A       |    7 - 13
      7      |   0.5%        N/A       |    8 - 14
      8      |   0.5%        N/A       |    9 - 15
      9      |   0.5%        N/A       |   10 - 16
      10     |   0.5%        N/A       |   11 - 17



* THESE ARE THE PERCENTAGES USED TO DETERMINE THE ANNUAL DEDUCTION. ONCE
DETERMINED, THE ANNUAL DEDUCTION IS MADE ONCE EACH YEAR FOR SEVEN YEARS.


                          DEFERRED SALES CHARGE EXAMPLE
                    (BASED ON TWO YEARS OF PREMIUM PAYMENTS)


Assume a policy has:
     o   a target premium of $8,000;
     o   premium payments of $10,000 in each of the first two years; and
     o   no change in death benefit.

The $10,000 premium payment for the first year incurs a deferred sales charge of
$180 each year for years two through eight:
           2% of premium up to target plus 1% of premium payments over target
           [.02 x $8,000 + (.01 x $2,000) = $180].

The $10,000 premium payment for the second year incurs a deferred sales charge
of $140 each year for years three through nine:
           1.75% of all premium [.0175 x $8,000 = $140].

The deferred sales charge deduction is made on the monthly processing date at
the policy (or segment) anniversary.

                              Deferred        Total
  Policy or      Deferred    Sales Charge    Deferred
   Segment     Sales Charge    on Second   Sales Charge
   Year of     on First Year     Year       Deducted at
   Premium      Premium        Premium       Policy
   Payments     Of $10,000    Of $10,000    Anniversary
   --------     ----------    ----------    -----------
      1
      2            $180                       $180
      3            $180         $140          $320
      4            $180         $140          $320
      5            $180         $140          $320
      6            $180         $140          $320
      7            $180         $140          $320
      8            $180         $140          $320
      9                         $140          $140
      10


MONTHLY DEDUCTIONS FROM ACCOUNT VALUE

We deduct charges from your account value on each monthly processing date.

MORTALITY AND EXPENSE RISK CHARGE

We deduct a charge each month for the mortality and expense risks we assume.
This charge is 0.01667% per month (0.20% annually) of the amount you have in the
variable investment options on the monthly processing date. This charge is
deducted as a separate charge which appears on your confirmation.

The mortality risk we assume is that insured people, as a group, may live less
time than we estimated. We assume risk that expenses we incur in issuing and
administering the policies and in operating the variable investment options are
greater than the amount we estimated when we set these charges.

MONTHLY ADMINISTRATIVE CHARGE

For this policy, we charge an administrative charge of $12 per month for the
first policy year and $6 per month for each policy year beyond that. The monthly
administrative charge is designed to compensate us for ongoing costs such as:
     o   premium billing and collections;
     o   claim processing;
     o   policy transactions;
     o   record keeping;
     o   reporting and communications with policy owners; and
     o   other expenses and overhead.

COST OF INSURANCE CHARGE

The cost of insurance charge compensates us for the ongoing costs of providing
insurance coverage under the policy, including the expected cost of paying

- --------------------------------------------------------------------------------
Corporate Benefits                     41

<PAGE>



death proceeds that are more than your account value at the insured person's
death.

The cost of insurance rates may depend on the:
     o   issue ages of the insured people in the group;
     o   risk class of the insured people in the group;
     o   size of the group; and
     o   total premium the group pays.

The cost of insurance charge is equal to our current monthly cost of insurance
rate times the net amount at risk for each portion of your death benefit. We
calculate the net amount at risk monthly, at the beginning of each policy month.
For the base death benefit, the net amount at risk is calculated using the
difference between the current base death benefit and your account value. We
determine the amount of your account value after we deduct your policy charges
due on that date, other than cost of insurance charges for the base death
benefit and adjustable term insurance rider.

If your base death benefit at the beginning of a month increases (due to
requirements of the federal income tax law definition of life insurance), the
net amount at risk for your base death benefit for that month also increases.
Similarly, the net amount at risk for your adjustable term insurance rider
decreases. This means that the amount of your cost of insurance charge varies
from month to month with changes in your net amount at risk, changes in the
death benefit and with the increasing age of the insured person. We allocate the
net amount at risk to any segments in the same proportion that each segment has
to the total stated death benefit for all coverage segments as of the monthly
processing date.

We apply unisex rates where appropriate under the law. This currently includes
the State of Montana and policies purchased by employers and employee
organizations in connection with employment-related insurance or benefit
programs.

Separate cost of insurance rates apply to each segment of the base death benefit
and your adjustable term insurance rider.

These rates are never more than the guaranteed maximum rates shown in your
policy; however, they may change from time to time. The guaranteed maximum rates
for base coverage are based on the 1980 Commissioner's Standard Ordinary Sex
Distinct Mortality Table.

The maximum rates for the initial and any new segment will be printed in the
schedule which we will provide to you. This may result in higher cost of
insurance charges than those that would apply if the policy were on an
individual instead of group basis.

CHANGES IN MONTHLY CHARGES

Changes we make in the cost of insurance charges or charges for additional
benefits are for a class of insured persons. We base the new charge on changes
in expectations about:
     o   investment earnings;
     o   mortality;
     o   the time policies remain in effect;
     o   expenses; and
     o   taxes.

New monthly cost of insurance charges will never be more than the guaranteed
maximum rates shown in your policy.


POLICY TRANSACTION FEES

We also charge fees for certain transactions you may make under your policy. We
take these fees from the variable and the guaranteed interest divisions in the
same proportion that your account value in each division has to your net account
value immediately after the transaction.

PARTIAL WITHDRAWALS

We deduct a service fee of $25 of the amount you request from your account value
for each partial withdrawal you take to cover our costs. SEE PARTIAL
WITHDRAWALS, PAGE 31.

TRANSFERS

There may be a $10 fee for each additional transfer over twelve per policy year
to cover our costs. If you include multiple transfers in one request, it counts
as one transfer. There is no transfer fee if you are exercising the right to
exchange feature in your policy. SEE TRANSFERS OF ACCOUNT VALUE, PAGE 28, AND
RIGHT TO EXCHANGE POLICY, PAGE 26.

ILLUSTRATIONS

The first policy illustration you request in a policy year is free. After that,
we charge a fee of up to $25 for each additional policy illustration you
request.


- --------------------------------------------------------------------------------
Corporate Benefits                     42

<PAGE>



PREMIUM ALLOCATION CHANGE

You may make twelve free premium allocation changes per policy year. After the
twelve free premium allocation changes, we may charge you $25 for each
additional premium allocation change per policy year. If you change your
designated withdrawal investment option, we consider this a premium allocation
charge for which there may be a charge. SEE MONTHLY DEDUCTIONS FROM YOUR ACCOUNT
VALUE, PAGE 41.

CONTINUATION OF COVERAGE ADMINISTRATIVE FEE

When the insured person reaches age 100, if your policy has not been
surrendered, the continuation of coverage period begins. We will charge a
one-time administrative fee of $200. This charge compensates us for maintaining
and servicing your policy until the death of the insured person. We then no
longer charge you a monthly administrative charge.
DIVISIONS FROM WHICH WE DEDUCT CHARGES, LOANS AND PARTIAL WITHDRAWALS


<TABLE>
<CAPTION>

                         MONTHLY CHARGES: COST OF
                            INSURANCE CHARGES,
                          ADMINISTRATIVE FEES AND
                            ANNUAL DEDUCTION OF                          POLICY                                LOANS AND
                           DEFERRED SALES CHARGE                    TRANSACTION FEES                      PARTIAL WITHDRAWALS
- --------------     -------------------------------------  -------------------------------------  ---------------------------------
<S>                <C>                                    <C>                                    <C>
   CHOICE          May choose designated                  Proportionally among variable          May choose any investment
                   deduction option, including            and guaranteed interest divisions      option or combination of
                   guaranteed interest division                                                  investment options, subject to
                                                                                                 requirements
- --------------     -------------------------------------  -------------------------------------  ----------------------------------
  DEFAULT          Proportionally among variable          Proportionally among variable          Proportionally among variable
                   and guaranteed interest divisions      and guaranteed interest divisions      and guaranteed interest divisions
</TABLE>



GROUP OR SPONSORED ARRANGEMENTS OR CORPORATE PURCHASERS

Groups of individuals, corporations or other institutions may purchase this
policy. For some group or sponsored arrangements we may reduce or waive the:
     o   administrative charge;
     o   minimum target death benefit;
     o   target premium;
     o   sales charges;
     o   cost of insurance charges; or
     o   other charges normally assessed.

These arrangements include sales to employees and certain family members of
employees of Security Life of Denver, its affiliates and appointed sales agents
and special exchange programs we may offer.

We can reduce or waive these items due to expected economies based on the
characteristics of the group or sponsored arrangement or with a corporate
purchaser. Group arrangements include those in which there is a trustee, an
employer or an association. The group may either purchase policies covering a
group of individuals or endorse a policy to a group of individuals. Sponsored
arrangements include those in which an employer or association allows us to
offer policies to its employees or members on an individual basis.

Our sales, administration and mortality costs generally vary with the size and
stability of the group, among other factors which we take into account when we
reduce charges. We make reductions to charges based on our rules in effect when
we approve a policy application. We may change these rules from time to time.

We will not be unfairly discriminatory in the variation in the administrative
charge, or other charges, fees and privileges. These variations are based on
differences in costs or services.


- --------------------------------------------------------------------------------
Corporate Benefits                     43

<PAGE>



OTHER CHARGES

Under current law, we pay no tax on investment income and capital gains included
in variable life insurance policy reserves. This means that no charge is
currently made to any variable investment option for our federal income taxes.
If the tax law changes and we have federal income tax chargeable to the variable
investment options, we may make such a charge in the future.


TAX CONSIDERATIONS

The following summary provides a general description of the federal income tax
considerations associated with the policy and does not purport to be complete or
to cover all tax situations. This discussion is not intended as tax advice.
Counsel or other competent tax advisers should be consulted for more complete
information. This discussion is based upon our understanding of the present
federal income tax laws. No representation is made as to the likelihood of
continuation of the present federal income tax laws or as to how they may be
interpreted by the Internal Revenue Service.


TAX STATUS OF THE POLICY

This policy is designed to qualify as a life insurance contract under the
Internal Revenue Code. All terms and provisions of the policy shall be construed
in a manner which is consistent with that design. In order to qualify as a life
insurance contract for federal income tax purposes and to receive the tax
treatment normally accorded life insurance contracts under federal tax law, a
policy must satisfy certain requirements which are set forth in Internal Revenue
Code Section 72. However, there is very little guidance, as to how these
requirements are to be applied. Nevertheless, we believe it is reasonable to
conclude that our policies satisfy the applicable requirements. If it is
subsequently determined that a policy does not satisfy the applicable
requirements, we will take appropriate and reasonable steps to bring the policy
into compliance with such requirements and we reserve the right to restrict
policy transactions or modify your policy in order to do so.

Specifically this policy must meet the requirements of the "cash value
accumulation test" as specified in Code Section 7702.

Under the cash value accumulation test, there is no limit to the amount that may
be paid in premiums as long as there is enough death benefit in relation to
account value at all times. The death benefit at all times must be at least
equal to an actuarially determined factor, depending on the insured person's age
and sex at any point in time, multiplied by the account value. SEE APPENDIX A,
PAGE 140, FOR A TABLE OF THE CASH VALUE ACCUMULATION TEST FACTORS.

We will at all times assure that the policy meets the statutory definition which
qualifies the policy as life insurance for federal income tax purposes. In
addition, as long as the policy remains in force, increases in account value as
a result of interest or investment experience will not be subject to federal
income tax unless and until there is a distribution from the policy, such as a
partial withdrawal or loan. SEE TAX TREATMENT OF POLICY DEATH BENEFITS, PAGE 45.


DIVERSIFICATION REQUIREMENTS

In addition to meeting the Code Section 7702 tests, Code Section 817(h) requires
separate account investments, such as our separate account, to be adequately
diversified. The Treasury has issued regulations which set the standards for
measuring the adequacy of any diversification. To be adequately diversified,
each variable investment option must meet certain tests. If your variable life
policy is not adequately diversified under these regulations, it is not treated
as life insurance under Code Section 7702. You would then be subject to federal
income tax on your policy income as you earn it. Our variable investment
options' investment portfolios have promised they will meet the diversification
standards that apply to your policy.

In certain circumstances, you, as owner of a variable life insurance contract,
may be considered the owner for federal income tax purposes of the separate
account assets used to support your contract. Any income and gains from the
separate account assets are includable in the gross income from your policy
under these circumstances. The IRS has stated in published rulings that a
variable contract owner is considered the owner of separate account assets if
the contract owner has "indicia of ownership" in those assets. "Indicia of
ownership" includes the ability to exercise investment control over the assets.

Your ownership rights under your policy are similar to, but different in some
ways from those described

- --------------------------------------------------------------------------------
Corporate Benefits                     44

<PAGE>



by the IRS in rulings in which it determined that policy owners are not owners
of separate account assets. For example, you have flexibility in allocating your
premium payments and in your policy values. These differences could result in
the IRS treating you as the owner of a pro rata share of the separate account
assets. We do not know what standards will be set forth in the future, if any,
in Treasury regulations or rulings. We reserve the right to modify your policy,
as necessary, to try to prevent you from being considered the owner of a pro
rata share of the separate account assets, or to otherwise qualify your policy
for favorable tax treatment.

The following discussion assumes that the policy will qualify as a life
insurance contract for federal income tax purposes.


TAX TREATMENT OF POLICY DEATH BENEFITS

We believe that the death benefit under a policy is generally excludable from
the gross income of the beneficiary(ies) under section 101(a)(1) of the Code.
However, there are exceptions to this general rule. Additionally, federal and
local transfer, estate inheritance, and other tax consequences of ownership or
receipt of policy proceeds depend on the circumstances of each policy owner or
beneficiary(ies). A tax adviser should be consulted about these consequences.

Generally, the policy owner will not be taxed on any of the policy cash value
until there is a distribution. When distributions from a policy occur, or when a
loan is taken from or secured by a policy, the tax consequences depend on
whether or not the policy is a "modified endowment contract."

Special rules also apply if you are subject to the alternative minimum tax. You
should consult a tax adviser if you are subject to the alternative minimum tax.


MODIFIED ENDOWMENT CONTRACTS

Under the Internal Revenue Code, certain life insurance contracts are classified
as "modified endowment contracts," and are given less favorable tax treatment
than other life insurance contracts. Due to the flexibility of the policies as
to premiums and benefits, the individual circumstances of each policy will
determine whether or not it is classified as a modified endowment contract. The
rules are too complex to be summarized here, but generally depend on the amount
of premiums we receive during the first seven policy years. Certain changes in a
policy after it is issued could also cause it to be classified as a modified
endowment contract. A current or prospective policy owner should consult with a
competent adviser to determine whether or not a policy transaction will cause
the policy to be classified as a modified endowment contract.


MULTIPLE POLICIES

All modified endowment contracts that are issued by us (or our affiliates) to
the same policy owner during any calendar year are treated as one modified
endowment contract for purposes of determining the amount includable in the
policy owner's income when a taxable distribution occurs.

DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS

Once a policy is classified as a modified endowment contract, the following tax
rules apply both prospectively and to any distributions made in the prior two
years:

     1.  All distributions other than death benefits, including distributions
         upon surrender and withdrawals, from a modified endowment contact will
         be treated first as distributions of gain taxable as ordinary income
         and as tax-free recovery of the policy owner's investment in the policy
         only after all gain has been distributed.

     2.  Loan amounts taken from or secured by a policy classified as a modified
         endowment contract are treated as distributions and taxed first as
         distributions of gain taxable as ordinary income and as tax-free
         recovery of the policy owner's investment in the policy only after all
         gain has been distributed.

     3.  A 10% additional income tax penalty may be imposed on the distribution
         amount subject to income tax. Consult a tax adviser to determine
         whether or not you may be subject to this penalty tax.


- --------------------------------------------------------------------------------
Corporate Benefits                     45

<PAGE>



DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS

Distributions other than death benefits from a policy that is not classified as
a modified endowment contract are generally treated first as a recovery of the
policy owner's investment in the policy. Only after the recovery of all
investment in the policy, is there taxable income. However, certain
distributions which must be made in order to enable the policy to continue to
qualify as a life insurance contract for federal income tax purposes, if policy
benefits are reduced during the first fifteen policy years, may be treated in
whole or in part as ordinary income subject to tax.

Loan amounts from or secured by a policy that is not a modified endowment
contract are generally not treated as distributions. Finally, neither
distributions from, nor loan amounts from or secured by, a policy that is not a
modified endowment contract are subject to the 10% additional income tax.


INVESTMENT IN THE POLICY

Your investment in the policy is generally the total of your aggregate premiums.
When a distribution is taken from the policy other than a policy loan, your
investment in the policy is reduced by the amount of the distribution that is
tax free.


POLICY LOANS

In general, interest on a policy loan will not be deductible. Moreover, the tax
consequences associated with a low cost loan such as the loan available in the
policy are uncertain. Before taking out a policy loan, you should consult a tax
adviser as to the tax consequences.


SECTION 1035 EXCHANGES

Code Section 1035 generally provides that no gain or loss shall be recognized on
the exchange of one life insurance policy for another life insurance policy, or
for an endowment or annuity contract. We accept 1035 exchanges with outstanding
loans. Special rules and procedures apply to Section 1035 exchanges. If you wish
to take advantage of Section 1035, you should consult your tax adviser.


TAX-EXEMPT POLICY OWNERS

Special rules may apply to a policy that is owned by a tax-exempt entity.
Tax-exempt entities should consult their tax adviser regarding the consequences
of purchasing and owning a policy. These consequences could include an effect on
the tax-exempt status of the entity and the possibility of the unrelated
business income tax.


POSSIBLE TAX LAW CHANGES

Although the likelihood of legislative action is uncertain, there is always the
possibility that the tax treatment of the policy could be changed by legislation
or otherwise. You should consult a tax adviser with respect to legislative
developments and their effect on the policy.


CHANGES TO COMPLY WITH THE LAW

So that your policy continues to qualify as life insurance under the Code, we
reserve the right to refuse to accept all or part of your premium payments, or
to change your death benefit. We may refuse to allow you to make partial
withdrawals that would cause your policy to fail to qualify as life insurance.
We also may:
     o   make changes to your policy or its riders; or
     o   take distributions from your policy to the degree that we deem
         necessary to qualify your policy as life insurance for tax purposes.

If we make any change of this type, it applies the same way to all affected
policies. We will give you advance notice of this change.

The tax law limits the mortality charge used to calculate whether your policy
qualifies as life insurance for federal income tax purposes. We must base these
calculations on reasonable mortality charges expected to be paid. The Treasury
issued proposed regulations on what it considers reasonable mortality charges.
We believe that the charges used for your policy should meet the Treasury's
current requirement for "reasonableness." We reserve the right to make changes
to the mortality charges used in the calculation if future regulations have
standards

- --------------------------------------------------------------------------------
Corporate Benefits                     46

<PAGE>



which make changes necessary in order to continue to qualify your policy as life
insurance for federal income tax purposes.

Additionally, assuming that you do not want your policy to be or to become a
modified endowment contract, we include a policy endorsement under which we have
the right to amend your policy, including riders. We do this to attempt to
enable your policy to continue to meet the seven-pay test for federal income tax
purposes. If the policy premium you pay is more than the seven-pay limit, we
have the right to remove any excess premium or to make any appropriate
adjustments to your policy's account value and death benefit. It is not clear,
however, whether we can take effective action pursuant to this endorsement under
all possible circumstances to prevent a policy that has exceeded the premium
limitation from being classified as a modified endowment contract.

Any increase in your death benefit will cause an increase in your cost of
insurance charges.


OTHER

Policy owners may use our policies in various arrangements, including:
     o   qualified plans;
     o   non-qualified deferred compensation or salary continuance plans;
     o   split dollar insurance plans;
     o   executive bonus plans;
     o   retiree medical benefit plans; and
     o   other plans.

The tax consequences of these plans may vary depending on the particular facts
and circumstances of each arrangement. If you want to use any of your policies
in this type of arrangement, you should consult a qualified tax adviser
regarding the tax issues of your particular arrangement.

In recent years, Congress has adopted new rules relating to life insurance owned
by businesses. Any business contemplating the purchase of a new policy or a
change in an existing policy should consult a tax adviser.

The IRS requires us to withhold income taxes from any portion of the amounts
individuals receive in a taxable transaction. We do not withhold income taxes if
you elect in writing not to have withholding apply. If the amount withheld for
you is insufficient to cover income taxes, you may have to pay income taxes and
possibly penalties later.

The transfer of the policy or designation of a beneficiary may have federal,
state, and/or local transfer and inheritance tax consequences, including the
imposition of gift, estate, and generation-skipping transfer taxes. For example,
the transfer of the policy to, or the designation as a beneficiary of, or the
payment of proceeds to a person who is assigned to a generation which is two or
more generations below the generation assignment of the policy owner may have
generation skipping transfer tax consequences under federal tax law. The
individual situation of each policy owner or beneficiary will determine the
extent, if any, to which federal, state, and local transfer and inheritance
taxes may be imposed and how ownership or receipt of policy proceeds will be
treated for purposes of federal, state and local estate, inheritance, generation
skipping and other taxes.

YOU SHOULD CONSULT QUALIFIED LEGAL OR TAX ADVISERS FOR COMPLETE INFORMATION ON
FEDERAL, STATE, LOCAL, AND OTHER TAX CONSIDERATIONS.



- --------------------------------------------------------------------------------
Corporate Benefits                     47

<PAGE>



ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES, SURRENDER VALUES, AND
ACCUMULATED PREMIUMS

The following tables are intended to show how the policy works including how
benefits and values can vary over time. Each table compares these values with
total premiums we receive with interest. The policies illustrated use the
following assumptions:


                                      Definition
                             Death     of Life      Stated               Target
                  Smoker*   Benefit   Insurance      Death               Death
Gender   Age      Status     Option      Test       Benefit   Premium   Benefit
- ------   ---      ------     ------      ----       -------   -------   -------
 Male     35    Non-smoker     1         CVAT      $251,206   $10,000   $251,206
 Male     35    Non-smoker     1         CVAT      $125,603   $10,000   $251,206
 Male     45    Non-smoker     1         CVAT      $180,526   $10,000   $180,526
 Male     45    Non-smoker     1         CVAT       $90,263   $10,000   $180,526
 Male     55    Non-smoker     1         CVAT      $131,692   $10,000   $131,692
 Male     55    Non-smoker     1         CVAT       $65,846   $10,000   $131,692

* "Smoker" includes the use of cigarettes, cigars, pipes, chewing tobacco,
nicotine chewing gum or patch, snuff or any other tobacco or nicotine-based
product.

The tables show how death benefits, account values, and surrender values of a
hypothetical policy could vary over an extended period of time, assuming the
variable divisions had constant hypothetical gross annual investment returns of
0%, 6%, or 12% over the periods indicated in each table. Values would differ
from those shown in the tables if the annual investment returns were not
constant. The amounts shown would differ if we had used female, unisex or smoker
rates.

These illustrations assume there are no policy loans.

We illustrate premium payments as if they were made at the beginning of the
year. The third column of each table shows what would happen if an amount equal
to the assumed premiums earned interest, after taxes, of 5% compounded annually.

The net investment return on your policy is lower than the gross investment
return on the variable division as a result of the portfolio charge for
management fees and portfolio expenses. We show the effect of the net investment
return in the amounts for death benefits, account values and surrender values.

The tables reflect annual investment management fees of 0.78% of the portfolios'
aggregate average daily net assets. This hypothetical rate is a simple average
of the investment advisory fees applying to the investment portfolios for the
year ending December 31, 1998. We assume other portfolio expenses at the rate of
0.13% of the portfolios' average daily net assets. This is an average of all the
portfolios' other expenses for the year ending December 31, 1998, after any
absorption by investment portfolio managers has been made. The average of all
portfolios' total expenses is 0.91%.

Actual fees vary by portfolio. The portfolio fees and expenses used in the
illustrations are the net amounts shown after absorption of fees and expenses by
the portfolio's investment manager. Absent such absorption, the total average
investment management fees, average other portfolio expenses and the average of
all portfolios' total expenses used in the illustrations would have been higher
(0.78%, 0.82% and 1.60%, respectively). The tables

- --------------------------------------------------------------------------------
Corporate Benefits                     48

<PAGE>



assume that the current expense reimbursement arrangements will continue.
However, they may not continue through 1999.

The  effect of these portfolio charges and expenses results in a net rate of
     return of:
     o   (0.91)% on a 0% gross rate of return;
     o   5.09% on a 6% gross rate of return; and
     o   11.09% on a 12% gross rate of return.

The tables assume that charges have been deducted including deductions from
premiums, cost of insurance rider charges, monthly deductions and annual
deferred sales charge, mortality and expense risk charge, administrative and
sales charges. The tables show charges at our current rates. The tables also
show charges at the maximum rates we guarantee in our policies. SEE MONTHLY
DEDUCTIONS FROM YOUR ACCOUNT VALUE, PAGE 41. The tables reflect that we do not
currently charge against the separate account for state or federal taxes. If we
charge for the taxes in the future, it will take a higher gross rate of return
than the rates shown to produce the same death benefits, account values, and
surrender values.

If we are asked to do so, we will give you a comparable personal illustration
based on:
     o   each insured person's age and gender;
     o   standard premium class assumptions;
     o   initial stated death benefit;
     o   the chosen death benefit option;
     o   scheduled premiums consistent with your policy form; and
     o   special features elected on your policy.

For individual policies, at issue we deliver an individualized illustration
showing the scheduled premium you chose and the insured person's actual risk
class. This Corporate Benefits policy is issued only to groups. For this policy,
we deliver an illustration similar to the individualized illustration. However,
this illustration shows a single life scheduled premium and risk class that is
representative of the particular group covered by this policy. We base these
hypothetical future benefits on both guaranteed and current cost factor
assumptions and actual account value.

- --------------------------------------------------------------------------------
Corporate Benefits                     49

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 35 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $251,206                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:
<TABLE>
<CAPTION>


                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT

<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>       <C>         <C>       <C>       <C>
   1        10000         10500           8646       8646    251206         9731      9731     251206       9188      9188    251206
   2        10000         21525          17206      17206    251206        20531     20531     251206      18836     18836    251206
   3        10000         33101          25481      25481    251206        32300     32300     251206      28756     28756    251206
   4        10000         45256          33472      33472    251206        45145     45145     251206      38962     38962    251206
   5        10000         58019          41177      41177    251206        59186     59186     251206      49466     49466    251206
   6        10000         71420          48722      48722    251206        74695     74695     256876      60416     60416    251206
   7        10000         85491          56105      56105    251206        91706     91706     305380      71832     71832    251206
   8          -           89766          53853      53853    251206        99834     99834     322063      73694     73694    251206
   9          -           94254          51754      51754    251206       108962    108962     340505      75807     75807    251206
   10         -           98967          49781      49781    251206       119159    119159     360813      78160     78160    251206
   15         -          126309          40779      40779    251206       189104    189104     491480      93044     93044    251206
   20         -          161206          29770      29770    251206       299375    299375     672396     110947    110947    251206
   25         -          205744          13798      13798    251206       468796    468796     919778     131192    131192    257399
   30         -          262588            -          -         -         725522    725522    1256604     153523    153523    265901

 AGE 65       -          275717            -          -         -         790314    790314    1337212     158143    158143    267577
</TABLE>


The expense charges and cost of insurance rates will never be greater than those
which were used to calculate the above values.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocations made to the variable
investment options of the separate account and the guaranteed interest division
and the investment experience of the investment options. No representation can
be made that these hypothetical gross investment returns can be achieved for any
one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     50

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 35 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $251,206                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>         <C>        <C>       <C>         <C>       <C>       <C>

   1        10000         10500           9040       9040    251206        10149      10149    251206       9594      9594    251206
   2        10000         21525          18002      18002    251206        21424      21424    251206      19680     19680    251206
   3        10000         33101          26691      26691    251206        33731      33731    251206      30074     30074    251206
   4        10000         45256          35110      35110    251206        47182      47182    251206      40791     40791    251206
   5        10000         58019          43261      43261    251206        61903      61903    251206      51848     51848    251206
   6        10000         71420          51271      51271    251206        78170      78170    268826      63392     63392    251206
   7        10000         85491          59138      59138    251206        96120      96120    320079      75447     75447    251238
   8          -           89766          57413      57413    251206       105357     105357    339883      78013     78013    251669
   9          -           94254          55890      55890    251206       115795     115795    361860      80903     80903    252822
   10         -           98967          54540      54540    251206       127530     127530    386162      84106     84106    254672
   15         -          126309          49471      49471    251206       209968     209968    545708     104455    104455    271479
   20         -          161206          44363      44363    251206       346271     346271    777724     130277    130277    292602
   25         -          205744          37995      37995    251206       568847     568847   1116078     161866    161866    317581
   30         -          262588          28827      28827    251206       928214     928214   1607666     199796    199796    346047

 AGE 65       -          275717          26466      26466    251206      1022742    1022742   1730480     208195    208195    352266
</TABLE>

The current cost of insurance rates are subject to change. Account values will
vary from those illustrated if actual rates differ from those assumed. Current
mortality charge rates are based on current mortality experience and are not
dependent upon future improvements in underlying mortality.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results and policy charges may be more or less than those shown and
will depend on a number of factors, including the investment allocations made to
the variable investment options of the separate account and the guaranteed
interest division and the investment experience of the investment options. No
representation can be made that these hypothetical gross investments returns can
be achieved for any one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     51

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 35 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $125,603                           DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $125,603                ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>       <C>         <C>       <C>       <C>

   1        10000         10500           8876       8876    251206         9993      9993     251206       9434      9434    251206
   2        10000         21525          17413      17413    251206        20803     20803     251206      19074     19074    251206
   3        10000         33101          25747      25747    251206        32674     32674     251206      29073     29073    251206
   4        10000         45256          33877      33877    251206        45748     45748     251206      39459     39459    251206
   5        10000         58019          41818      41818    251206        60167     60167     251206      50262     50262    251206
   6        10000         71420          49634      49634    251206        76153     76153     261891      61574     61574    251206
   7        10000         85491          57321      57321    251206        93709     93709     312051      73422     73422    251206
   8          -           89766          55381      55381    251206       102464    102464     330547      75764     75764    251206
   9          -           94254          53528      53528    251206       112225    112225     350702      78331     78331    251206
   10         -           98967          51693      51693    251206       123021    123021     372507      81069     81069    251206
   15         -          126309          42152      42152    251206       195743    195743     508736      97174     97174    252556
   20         -          161206          29851      29851    251206       309902    309902     696039     116285    116285    261176
   25         -          205744          11874      11874    251206       485297    485297     952152     137692    137692    270152
   30         -          262588            -          -      251206       751075    751075    1300861     161149    161149    279110

 AGE 65       -          275717            -          -      251206       818152    818152    1384313     166002    166002    280875
</TABLE>

The expense charges and cost of insurance rates will never be greater than those
which were used to calculate the above values.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocations made to the variable
investment options of the separate account and the guaranteed interest division
and the investment experience of the investment options. No representation can
be made that these hypothetical gross investment returns can be achieved for any
one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     52

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 35 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $125,603                           DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $125,603                ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>       <C>         <C>       <C>       <C>

   1        10000         10500           9340       9340    251206        10486      10486    251206       9913      9913    251206
   2        10000         21525          18353      18353    251206        21857      21857    251206      20070     20070    251206
   3        10000         33101          27178      27178    251206        34367      34367    251206      30631     30631    251206
   4        10000         45256          35817      35817    251206        48140      48140    251206      41615     41615    251206
   5        10000         58019          44273      44273    251206        63314      63314    251206      53043     53043    251206
   6        10000         71420          52608      52608    251206        80106      80106    275485      65002     65002    251206
   7        10000         85491          60821      60821    251206        98665      98665    328553      77515     77515    258125
   8          -           89766          59464      59464    251206       108603     108603    350355      80588     80588    259977
   9          -           94254          58255      58255    251206       119762     119762    374255      83957     83957    262364
   10         -           98967          57130      57130    251206       132197     132197    400293      87567     87567    265154
   15         -          126309          52249      52249    251206       218184     218184    567061     109183    109183    283768
   20         -          161206          47033      47033    251206       359839     359839    808198     136192    136192    305888
   25         -          205744          40578      40578    251206       591155     591155   1159845     169234    169234    332037
   30         -          262588          31359      31359    251206       964632     964632   1670743     208909    208909    361830

 AGE 65       -          275717          28994      28994    251206      1062873    1062873   1798380     217694    217694    368338
</TABLE>

The current cost of insurance rates are subject to change. Account values will
vary from those illustrated if actual rates differ from those assumed. Current
mortality charge rates are based on current mortality experience and are not
dependent upon future improvements in underlying mortality.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results and policy charges may be more or less than those shown and
will depend on a number of factors, including the investment allocations made to
the variable investment options of the separate account and the guaranteed
interest division and the investment experience of the investment options. No
representation can be made that these hypothetical gross investments returns can
be achieved for any one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     53

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $180,526                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>       <C>         <C>       <C>       <C>

   1        10000         10500           8378       8378    180526         9447      9447    180526        8912      8912    180526
   2        10000         21525          16663      16663    180526        19926     19926    180526       18262     18262    180526
   3        10000         33101          24661      24661    180526        31343     31343    180526       27869     27869    180526
   4        10000         45256          32377      32377    180526        43812     43812    180526       37753     37753    180526
   5        10000         58019          39812      39812    180526        57457     57457    180526       47929     47929    180526
   6        10000         71420          47095      47095    180526        72564     72564    183006       58553     58553    180526
   7        10000         85491          54222      54222    180526        89102     89102    218211       69649     69649    180526
   8          -           89766          51674      51674    180526        96676     96676    229896       71155     71155    180526
   9          -           94254          49237      49237    180526       105154    105154    243011       72874     72874    180526
   10         -           98967          46868      46868    180526       114583    114583    257352       74784     74784    180526
   15         -          126309          34840      34840    180526       178231    178231    349689       86705     86705    180526
   20         -          161206          18061      18061    180526       275554    275554    477260      100180    100180    180526
   25         -          205744            -          -         -         419906    419906    650854      114168    114168    180526
   30         -          262588            -          -         -         629963    629963    885728      128550    128550    180741

 AGE 65       -          169267          13634      13634    180526       300116    300116    507796      102937    102937    180526
</TABLE>

The expense charges and cost of insurance rates will never be greater than those
which were used to calculate the above values.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocations made to the variable
investment options of the separate account and the guaranteed interest division
and the investment experience of the investment options. No representation can
be made that these hypothetical gross investment returns can be achieved for any
one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     54

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $180,526                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>       <C>         <C>       <C>       <C>

   1        10000         10500           9009       9009    180526        10116     10116     180526       9562      9562    180526
   2        10000         21525          17925      17925    180526        21339     21339     180526      19599     19599    180526
   3        10000         33101          26557      26557    180526        33578     33578     180526      29930     29930    180526
   4        10000         45256          34908      34908    180526        46946     46946     180526      40572     40572    180526
   5        10000         58019          42983      42983    180526        61573     61573     180526      51544     51544    180526
   6        10000         71420          50910      50910    180526        77729     77729     196032      62996     62996    180526
   7        10000         85491          58689      58689    180526        95528     95528     233949      74951     74951    183555
   8          -           89766          56860      56860    180526       104579    104579     248690      77403     77403    184065
   9          -           94254          55221      55221    180526       114792    114792     265285      80168     80168    185267
   10         -           98967          53740      53740    180526       126257    126257     283574      83230     83230    186935
   15         -          126309          47695      47695    180526       206255    206255     404673     102560    102560    201223
   20         -          161206          40527      40527    180526       336259    336259     582400     126446    126446    219004
   25         -          205744          30022      30022    180526       543840    543840     842952     154662    154662    239726
   30         -          262588          12712      12712    180526       870627    870627    1224101     187277    187277    263312

 AGE 65       -          169267          38766      38766    180526       370455    370455     626810     131734    131734    222894
</TABLE>

The current cost of insurance rates are subject to change. Account values will
vary from those illustrated if actual rates differ from those assumed. Current
mortality charge rates are based on current mortality experience and are not
dependent upon future improvements in underlying mortality.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results and policy charges may be more or less than those shown and
will depend on a number of factors, including the investment allocations made to
the variable investment options of the separate account and the guaranteed
interest division and the investment experience of the investment options. No
representation can be made that these hypothetical gross investments returns can
be achieved for any one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     55

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $90,263                            DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $90,263                 ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>       <C>         <C>       <C>       <C>

   1        10000         10500           8573       8573    180526         9671      9671    180526        9122      9122    180526
   2        10000         21525          16794      16794    180526        20113     20113    180526       18420     18420    180526
   3        10000         33101          24807      24807    180526        31575     31575    180526       28056     28056    180526
   4        10000         45256          32616      32616    180526        44217     44217    180526       38067     38067    180526
   5        10000         58019          40245      40245    180526        58198     58198    180526       48500     48500    180526
   6        10000         71420          47764      47764    180526        73756     73756    186012       59453     59453    180526
   7        10000         85491          55170      55170    180526        90808     90808    222388       70965     70965    180526
   8          -           89766          52900      52900    180526        98971     98971    235354       72934     72934    180526
   9          -           94254          50662      50662    180526       108040    108040    249680       75090     75090    180526
   10         -           98967          48372      48372    180526       118018    118018    265068       77371     77371    180526
   15         -          126309          35278      35278    180526       184073    184073    361151       90460     90460    180526
   20         -          161206          16248      16248    180526       284601    284601    492930      105333    105333    182437
   25         -          205744            -          -         -         433707    433707    672246      121314    121314    188037
   30         -          262588            -          -         -         650683    650683    914860      137595    137595    193459

 AGE 65       -          169267          11210      11210    180526       309972    309972    524472      108459    108459    183513
</TABLE>

The expense charges and cost of insurance rates will never be greater than those
which were used to calculate the above values.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocations made to the variable
investment options of the separate account and the guaranteed interest division
and the investment experience of the investment options. No representation can
be made that these hypothetical gross investment returns can be achieved for any
one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     56

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $90,263                            DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $90,263                 ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>       <C>         <C>       <C>       <C>

   1        10000         10500           9308       9308    180526        10452     10452     180526       9880      9880    180526
   2        10000         21525          18274      18274    180526        21770     21770     180526      19987     19987    180526
   3        10000         33101          27040      27040    180526        34211     34211     180526      30485     30485    180526
   4        10000         45256          35612      35612    180526        47901     47901     180526      41393     41393    180526
   5        10000         58019          43991      43991    180526        62980     62980     180526      52736     52736    180526
   6        10000         71420          52244      52244    180526        79659     79659     200900      64602     64602    180526
   7        10000         85491          60371      60371    180526        98064     98064     240158      77014     77014    188608
   8          -           89766          58912      58912    180526       107811    107811     256375      79970     79970    190168
   9          -           94254          57590      57590    180526       118738    118738     274404      83207     83207    192290
   10         -           98967          56337      56337    180526       130895    130895     293991      86670     86670    194661
   15         -          126309          50505      50505    180526       214361    214361     420577     107223    107223    210371
   20         -          161206          43276      43276    180526       349493    349493     605321     132213    132213    228992
   25         -          205744          32774      32774    180526       565262    565262     876156     161734    161734    250687
   30         -          262588          15578      15578    180526       904939    904939    1272344     195859    195859    275377

 AGE 65       -          169267          41510      41510    180526       385038    385038     651484     137746    137746    233065
</TABLE>

The current cost of insurance rates are subject to change. Account values will
vary from those illustrated if actual rates differ from those assumed. Current
mortality charge rates are based on current mortality experience and are not
dependent upon future improvements in underlying mortality.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results and policy charges may be more or less than those shown and
will depend on a number of factors, including the investment allocations made to
the variable investment options of the separate account and the guaranteed
interest division and the investment experience of the investment options. No
representation can be made that these hypothetical gross investments returns can
be achieved for any one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     57

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 55 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $131,692                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>       <C>         <C>       <C>      <C>

   1        10000         10500           7875       7875    131692         8914      8914    131692       8394      8394    131692
   2        10000         21525          15652      15652    131692        18803     18803    131692      17195     17195    131692
   3        10000         33101          23146      23146    131692        29584     29584    131692      26235     26235    131692
   4        10000         45256          30365      30365    131692        41383     41383    131692      35540     35540    131692
   5        10000         58019          37316      37316    131692        54346     54346    131692      45140     45140    131692
   6        10000         71420          44129      44129    131692        68784     68784    131692      55201     55201    131692
   7        10000         85491          50809      50809    131692        84569     84569    157637      65771     65771    131692
   8          -           89766          47734      47734    131692        91274     91274    165936      66693     66693    131692
   9          -           94254          44674      44674    131692        98751     98751    175184      67767     67767    131692
   10         -           98967          41576      41576    131692       107029    107029    185375      68968     68968    131692
   15         -          126309          23590      23590    131692       161929    161929    250990      76207     76207    131692
   20         -          161206            -          -         -         242661    242661    341181      82212     82212    131692
   25         -          205744            -          -         -         356652    356652    463291      82847     82847    131692
   30         -          262588            -          -         -         516089    516089    628596      68762     68762    131692

 AGE 65       -          103915          38406      38406    131692       116169    116169    196558      70297     70297    131692
</TABLE>

The expense charges and cost of insurance rates will never be greater than those
which were used to calculate the above values.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocations made to the variable
investment options of the separate account and the guaranteed interest division
and the investment experience of the investment options. No representation can
be made that these hypothetical gross investment returns can be achieved for any
one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     58

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 55 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $131,692                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>       <C>         <C>       <C>       <C>

   1        10000         10500           8854       8854    131692         9953      9953    131692        9403      9403    131692
   2        10000         21525          17619      17619    131692        20998     20998    131692       19275     19275    131692
   3        10000         33101          26100      26100    131692        33047     33047    131692       29437     29437    131692
   4        10000         45256          34299      34299    131692        46211     46211    131692       39902     39902    131692
   5        10000         58019          42218      42218    131692        60625     60625    131692       50692     50692    131692
   6        10000         71420          49986      49986    131692        76546     76546    146356       61960     61960    131692
   7        10000         85491          57608      57608    131692        94038     94038    175288       73729     73729    137430
   8          -           89766          55591      55591    131692       102716    102716    186738       75968     75968    138110
   9          -           94254          53725      53725    131692       112476    112476    199532       78489     78489    139240
   10         -           98967          51977      51977    131692       123393    123393    213717       81276     81276    140770
   15         -          126309          43763      43763    131692       198571    198571    307785       98646     98646    152902
   20         -          161206          32004      32004    131692       317597    317597    446542      119305    119305    167743
   25         -          205744          12724      12724    131692       503646    503646    654237      143066    143066    185842
   30         -          262588            -          -         -         791826    791826    964444      170105    170105    207188

 AGE 65       -          103915          50334      50334    131692       135578    135578    229398       84337     84337    142697
</TABLE>

The current cost of insurance rates are subject to change. Account values will
vary from those illustrated if actual rates differ from those assumed. Current
mortality charge rates are based on current mortality experience and are not
dependent upon future improvements in underlying mortality.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results and policy charges may be more or less than those shown and
will depend on a number of factors, including the investment allocations made to
the variable investment options of the separate account and the guaranteed
interest division and the investment experience of the investment options. No
representation can be made that these hypothetical gross investments returns can
be achieved for any one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     59

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 55 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $65,846                           DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $65,846                 ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>       <C>          <C>       <C>      <C>

   1        10000         10500           8000       8000    131692         9065      9065    131692        8532      8532    131692
   2        10000         21525          15637      15637    131692        18824     18824    131692       17197     17197    131692
   3        10000         33101          23061      23061    131692        29541     29541    131692       26168     26168    131692
   4        10000         45256          30278      30278    131692        41399     41399    131692       35494     35494    131692
   5        10000         58019          37332      37332    131692        54601     54601    131692       45255     45255    131692
   6        10000         71420          44302      44302    131692        69429     69429    132749       55571     55571    131692
   7        10000         85491          51196      51196    131692        85669     85669    159687       66508     66508    131692
   8          -           89766          48311      48311    131692        92897     92897    168888       67844     67844    131692
   9          -           94254          45337      45337    131692       100890    100890    178979       69303     69303    131692
   10         -           98967          42170      42170    131692       109634    109634    189886       70820     70820    131692
   15         -          126309          21915      21915    131692       166349    166349    257842       78870     78870    131692
   20         -          161206            -          -         -         249297    249297    350511       85621     85621    131692
   25         -          205744            -          -         -         366418    366418    475976       87160     87160    131692
   30         -          262588            -          -         -         530231    530231    645822       72050     72050    131692

 AGE 65       -          103915          38764      38764    131692       119184    119184    201659       72392     72392    131692
</TABLE>

The expense charges and cost of insurance rates will never be greater than those
which were used to calculate the above values.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results may be more or less than those shown and will depend on a
number of factors, including the investment allocations made to the variable
investment options of the separate account and the guaranteed interest division
and the investment experience of the investment options. No representation can
be made that these hypothetical gross investment returns can be achieved for any
one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.

- --------------------------------------------------------------------------------
Corporate Benefits                     60

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 55 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $65,846                            DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $65,846                 ANNUAL PREMIUM:  $10,000
                                                    CASH VALUE ACCUMULATION TEST

                                  SUMMARY PAGE

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                          -----------0.00%--------         ---------12.00%---------       -----------6.00%----------
                         PREMIUM                    CASH                             CASH                            CASH
                       ACCUMULATED      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR     PREMIUMS       AT 5%          VALUE      VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT
<S>         <C>          <C>             <C>        <C>      <C>          <C>       <C>      <C>          <C>       <C>       <C>

   1        10000         10500           9153       9153    131692        10288     10288    131692        9720      9720    131692
   2        10000         21525          17966      17966    131692        21428     21428    131692       19663     19663    131692
   3        10000         33101          26583      26583    131692        33679     33679    131692       29991     29991    131692
   4        10000         45256          35002      35002    131692        47166     47166    131692       40723     40723    131692
   5        10000         58019          43227      43227    131692        62037     62037    131692       51886     51886    131692
   6        10000         71420          51325      51325    131692        78477     78477    150048       63575     63575    131692
   7        10000         85491          59301      59301    131692        96569     96569    180005       75793     75793    141277
   8          -           89766          57660      57660    131692       105937    105937    192593       78527     78527    142762
   9          -           94254          56122      56122    131692       116400    116400    206494       81512     81512    144601
   10         -           98967          54614      54614    131692       127996    127996    221689       84689     84689    146682
   15         -          126309          46710      46710    131692       206501    206501    320077      103208    103208    159973
   20         -          161206          35076      35076    131692       330299    330299    464401      124841    124841    175526
   25         -          205744          16123      16123    131692       523808    523808    680426      149722    149722    194489
   30         -          262588            -          -         -         823542    823542   1003074      178038    178038    216851

 AGE 65       -          103915          53127      53127    131692       140831    140831    238285       88065     88065    149006
</TABLE>

The current cost of insurance rates are subject to change. Account values will
vary from those illustrated if actual rates differ from those assumed. Current
mortality charge rates are based on current mortality experience and are not
dependent upon future improvements in underlying mortality.

The hypothetical gross rates of return shown are illustrative only and should
not be deemed as a representation of past or future investment results. Actual
investment results and policy charges may be more or less than those shown and
will depend on a number of factors, including the investment allocations made to
the variable investment options of the separate account and the guaranteed
interest division and the investment experience of the investment options. No
representation can be made that these hypothetical gross investments returns can
be achieved for any one year or sustained over any period of time.

The death benefit, account value and cash surrender value for a policy would be
different from those shown if the actual gross annual rates of return averaged
0.00%, 12.00% and 6.00% over a period of years but varied above or below that
average during the period. They would also be different if premiums were paid in
a different frequency than shown.


- --------------------------------------------------------------------------------
Corporate Benefits                     61

<PAGE>



ADDITIONAL INFORMATION

DIRECTORS AND OFFICERS

Set forth below is information regarding the directors and principal officers of
Security Life of Denver Insurance Company. Security Life's address, and the
business address of each person named, except as noted with one or two asterisks
(*/**), is Security Life Center, 1290 Broadway, Denver, Colorado 80203-5699. The
business address of each person denoted with one asterisk (*) is ING North
America Insurance Corporation, 5780 Powers Ferry Road, Atlanta, Georgia
30327-4390. The business address of each person denoted with two asterisks (**)
is Security Life of Denver Insurance Company, 9140 Arrowpoint Blvd., Suite 400,
Charlotte, North Carolina 28273.





Name and Principal
Business and Address       Position and Offices with Security Life of Denver
- --------------------       -------------------------------------------------

Stephen M. Christopher     Chairman, President and Chief Executive Officer

Thomas F. Conroy           Director, President, ING Reinsurance International

Michael W. Cunningham*     Director, Executive Vice President

Mark A. Tullis*            Director

P. Randall Lowery*         Director

Jess A. Skriletz           Chief Executive Officer and General Manager, ING
                           Reinsurance and ING Institutional Markets

Gregory G. McGreevey       President, ING Institutional Markets

Jerome J. Cwiok*           Executive Vice President and Chief Operating Officer

James L. Livingston, Jr.   Executive Vice President and Chief Actuary

Jeffrey R. Messner         Executive Vice President and Chief Marketing Officer

John R. Barmeyer*          Senior Vice President, Chief Legal Officer

Wayne D. Bidelman          Senior Vice President, CCRC

Eugene L. Copeland         Senior Vice President and General Counsel, ING
                           Reinsurance

Arnold A. Dicke            Senior Vice President, Chief Actuary, ING Reinsurance

Charles LeDoyen**          Senior Vice President, Structured Settlements

Terry L. Morrison          Senior Vice President, New Business Operations

Jeffery W. Seel*           Senior Vice President, Chief Investment Officer

Mark A. Smith              Senior Vice President, Insurance Services



- --------------------------------------------------------------------------------
Corporate Benefits                     62

<PAGE>



Name and Principal
Business and Address       Position and Offices with Security Life of Denver
- --------------------       -------------------------------------------------

Lawrence D. Taylor         Senior Vice President, Product Management


William D. Tyler*          Senior Vice President, Chief Information Officer

Gary W. Waggoner           Vice President, General Counsel and Corporate
                           Secretary





















- --------------------------------------------------------------------------------
Corporate Benefits                     63

<PAGE>



REGULATION

We are regulated and supervised by the Division of Insurance of the Department
of Regulatory Agencies of the State of Colorado which periodically examines our
financial condition and operations. In addition, we are subject to the insurance
laws and regulations in every jurisdiction in which we do business. As a result,
the provisions of this policy may vary somewhat from jurisdiction to
jurisdiction.

We are required to submit annual statements, including financial statements, of
our operations and finances to the insurance departments of the various
jurisdictions in which we do business to determine solvency and compliance with
state insurance laws and regulations.

We are also subject to various federal securities laws and regulations.


LEGAL MATTERS

The legal matters in connection with the policy described in this prospectus
have been passed on by the General Counsel of Security Life. Sutherland Asbill &
Brennan LLP has provided advice on certain matters relating to the federal
securities laws.


LEGAL PROCEEDINGS

Security Life, as an insurance company, is ordinarily involved in litigation. We
do not believe that any current litigation is material to Security Life's
ability to meet its obligations under the policy or to the separate account, and
we do not expect to incur significant losses from such actions. ING America
Equities, Inc., the principal underwriter and distributor of the policy, is not
engaged in any litigation of any material nature.

EXPERTS

The consolidated financial statements of Security Life of Denver Insurance
Company and Subsidiaries at December 31, 1998 and 1997, and for each of the
three years in the period ended December 31, 1998, and the financial statements
of the Security Life Separate Account L1 at December 31, 1998, and for each of
the three years in the period ended December 31, 1998, appearing in this
prospectus and registration statement have been audited by Ernst & Young LLP,
independent auditors, as set forth in their reports thereon appearing elsewhere
herein, and are included in reliance upon such reports given on the authority of
such firm as experts in accounting and auditing. Other financial statements
included in the prospectus are unaudited.

Actuarial matters in this prospectus have been examined by James L. Livingston,
Jr., F.S.A., M.A.A.A., who is Executive Vice President and Chief Actuary of
Security Life. His opinion on actuarial matters is filed as an exhibit to the
Registration Statement we filed with the SEC.


REGISTRATION STATEMENT

We have filed a Registration Statement relating to the separate account and the
variable life insurance policy described in this prospectus with the SEC. The
Registration Statement, which is required by the Securities Act of 1933,
includes additional information that is not required in this prospectus under
the rules and regulations of the SEC. The additional information may be obtained
from the SEC's principal office in Washington, DC. There is a charge for this
material.






- --------------------------------------------------------------------------------
Corporate Benefits                     64

<PAGE>



INDEX OF SPECIAL TERMS

The following special terms are used in this prospectus. We explain each term on
the page(s) listed in the body of this prospectus and in the summary, if
applicable:

Account value..................................................................8
Accumulation unit.............................................................27
Accumulation unit value.......................................................27
Adjustable term insurance rider...............................................20
Age...........................................................................34
Base death benefit............................................................21
Beneficiary(ies)..............................................................10
Customer service center........................................................2
Death proceeds................................................................22
Free look period..............................................................33
General account...............................................................11
Guaranteed interest division..................................................16
Initial premium...............................................................18
Insured person................................................................17
Investment date...............................................................17
Investment options............................................................12
Loan division..................................................................9
Monthly processing date.......................................................23
Net account value..............................................................9
Net amount at risk.............................................................9
Net premium...................................................................19
Owner.........................................................................34
Partial withdrawal............................................................31
Policy........................................................................17
Policy date...................................................................18
Policy loan...................................................................30
Portfolios....................................................................12
Rider.........................................................................24
Scheduled premium.............................................................18
Segment.......................................................................24
Separate account..............................................................11
Smoker........................................................................48
Stated death benefit..........................................................17
Target death benefit..........................................................24
Target premium................................................................19
Total death benefit...........................................................24
Transaction date..............................................................27
Valuation date.................................................................9
Valuation period..............................................................27
Variable division.............................................................12


- --------------------------------------------------------------------------------
Corporate Benefits                     65

<PAGE>



                              FINANCIAL STATEMENTS




The consolidated financial statements of Security Life of Denver Insurance
Company and Subsidiaries ("Security Life and Subsidiaries") at December 31, 1998
and 1997, and for each of the three years in the period ended December 31, 1998,
are prepared in accordance with generally accepted accounting principles and
start on page 67.

The financial statements included for the Security Life Separate Account L1 at
December 31, 1998 and for each of the three years in the period ended December
31, 1998, are prepared in accordance with generally accepted accounting
principles and represent those divisions that had commenced operations by that
date.

The consolidated financial statements of Security Life and Subsidiaries, as well
as the financial statements included for the Security Life Separate Account L1
referred to above have been audited by Ernst & Young LLP. The consolidated
financial statements of Security Life and Subsidiaries should be distinguished
from the financial statements of the Security Life Separate Account L1 and
should be considered only as bearing upon the ability of Security Life and
Subsidiaries to meet its obligations under the policies. They should not be
considered as bearing upon the investment experience of the divisions of
Security Life Separate Account L1.

- --------------------------------------------------------------------------------
Corporate Benefits                     66

<PAGE>












Consolidated Financial Statements

Security Life of Denver
Insurance Company
and Subsidiaries


Years ended December 31, 1998, 1997 and 1996
with Report of Independent Auditors









- --------------------------------------------------------------------------------
Corporate Benefits                     67
































                                   Consolidated Financial Statements

                                   Security Life of Denver
                                   Insurance Company
                                   and Subsidiaries


                                   Years ended December 31, 1998, 1997 and 1996
                                   with Report of Independent Auditors




- --------------------------------------------------------------------------------
Corporate Benefits                      67
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                        Consolidated Financial Statements


                  Years ended December 31, 1998, 1997 and 1996





                                    CONTENTS

Report of Independent Auditors ..............................................69

Audited Consolidated Financial Statements

Consolidated Balance Sheets .................................................70
Consolidated Statements of Income ...........................................72
Consolidated Statements of Comprehensive Income..............................73
Consolidated Statements of Stockholder's Equity .............................74
Consolidated Statements of Cash Flows .......................................75
Notes to Consolidated Financial Statements ..................................77


- --------------------------------------------------------------------------------
Corporate Benefits                      68
<PAGE>













                         Report of Independent Auditors

Board of Directors and Stockholder
Security Life of Denver Insurance Company

We have audited the accompanying consolidated balance sheets of Security Life of
Denver Insurance Company (a wholly-owned subsidiary of ING America Insurance
Holdings, Inc.) and subsidiaries as of December 31, 1998 and 1997, and the
related consolidated statements of income, comprehensive income, stockholder's
equity, and cash flows for each of the three years in the period ended December
31, 1998. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Security Life of
Denver Insurance Company and subsidiaries at December 31, 1998 and 1997, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1998, in conformity with generally
accepted accounting principles.


/s/ Ernst & Young LLP

Denver, Colorado

April 5, 1999


- --------------------------------------------------------------------------------
Corporate Benefits                       69
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                           Consolidated Balance Sheets

                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30                  DECEMBER 31
                                                                      1999                1998               1997
                                                               -----------------------------------------------------------
                                                                   (Unaudited)
<S>                                                                 <C>                 <C>                 <C>
ASSETS
Investments (Notes 2 and 3):
   Fixed maturities, at fair value (amortized cost of
     $3,615,488, $3,383,582 and $3,007,012
     respectively)                                                   $3,515,341         $ 3,503,530         $3,152,355
   Equity securities, at fair value (cost of $5,074,
     $6,761 and $6,754, respectively)                                     5,915               8,400              8,019
   Mortgage loans on real estate                                        917,129             784,108            576,620
   Investment real estate, at cost, less accumulated
     depreciation of $556,$706 and $667,
     respectively                                                         1,033               1,740              1,767
   Policy loans                                                         925,721             925,623            875,405
   Other long-term investments                                           18,201              17,671             14,307
   Short-term investments                                                27,958                 747             55,466
                                                               -----------------------------------------------------------
Total investments                                                     5,411,298           5,241,819          4,683,939

Cash                                                                     40,719              31,644             22,299
Accrued investment income                                                77,687              52,440             49,726
Reinsurance recoverable:
   Paid benefits                                                         22,925              11,364             11,170
   Unpaid benefits                                                       32,897              24,312             14,988
Prepaid reinsurance premiums (Note 8)                                 3,571,315           3,329,901          2,744,863
Deferred policy acquisition costs (DPAC)                                826,369             778,126            682,905
Property and equipment, at cost, less accumulated
   depreciation of $26,147, $25,981 and $22,925,
   respectively                                                          34,508              36,141             37,943
Federal income tax recoverable (Note 9)                                  32,060                   -              5,722
Deferred tax assets                                                       6,860                   -                  -
Indebtedness from related parties                                         5,113               4,339              2,443
Other assets                                                            189,015             113,019             87,298
Separate account assets (Note 6)                                        512,189             423,474            263,035


                                                               -----------------------------------------------------------
Total assets                                                        $10,762,955         $10,046,579         $8,606,331
                                                               ===========================================================
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits                       70
<PAGE>








<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30                  DECEMBER 31
                                                                      1999                1998               1997
                                                               -----------------------------------------------------------
                                                                   (Unaudited)
<S>                                                                 <C>                 <C>                 <C>
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
   Future policy benefits:
     Life and annuity reserves                                      $ 5,097,013         $ 4,857,141         $4,328,577
     Guaranteed investment contracts                                  3,613,312           3,210,012          2,634,654
     Policyholders' funds                                                90,025              81,064             82,291
     Advance premiums                                                       196                 272                365
     Accrued dividends and dividends on deposit                          27,280              21,268             21,129
     Policy and contract claims                                         147,686             130,100            103,525
                                                               -----------------------------------------------------------
   Total future policy benefits                                       8,975,512           8,299,857          7,170,541

   Accounts payable and accrued expenses                                107,276             108,165             99,335
   Indebtedness to related parties                                       21,344              13,755              7,704
   Long-term debt to related parties (Note 10)                          100,000             100,000             75,000
   Accrued interest on long-term debt to related
     parties (Note 10)                                                    9,653               5,387              5,128
   Other liabilities                                                    213,521             109,593             61,424
   Federal income taxes payable (Note 9)                                      -                 106                  -
   Deferred federal income taxes (Note 9)                                     -              60,062             53,829
   Separate account liabilities (Note 6)                                512,189             423,474            263,035
                                                               -----------------------------------------------------------
Total liabilities                                                     9,939,495           9,120,399          7,735,996

Commitments and contingencies
   (Notes 8 and 13)

Stockholder's equity (Note 11):
   Common stock, $20,000 par value:
     Authorized - 149 shares
     Issued and outstanding - 144 shares                                  2,880               2,880              2,880
   Additional paid-in capital                                           315,722             315,722            315,722
   Retained earnings                                                    597,385             563,553            500,795
   Accumulated other comprehensive income                               (92,527)             44,025             50,938
                                                               -----------------------------------------------------------
Total stockholder's equity                                              823,460             926,180            870,335
                                                               -----------------------------------------------------------
Total liabilities and stockholder's equity                          $10,762,955         $10,046,579         $8,606,331
                                                               ===========================================================
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                         71
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                        Consolidated Statements of Income

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                         NINE MONTHS
                                                           ENDED
                                                         SEPTEMBER 30               YEAR ENDED DECEMBER 31
                                                            1999             1998             1997           1996
                                                       ------------------------------------------------------------------
                                                        (Unaudited)
<S>                                                       <C>           <C>               <C>              <C>
Revenues:
   Traditional life insurance premiums                    $  79,526      $   120,675       $   122,429      $118,200
   Universal life and investment product charges            186,444          229,226           217,108       202,081
   Reinsurance premiums assumed                             389,463          431,267           446,434       339,335
                                                       ------------------------------------------------------------------
                                                            655,433          781,168           785,971       659,616
   Reinsurance premiums ceded                              (113,971)        (143,211)         (124,815)     (117,880)
                                                       ------------------------------------------------------------------
                                                            541,462          637,957           661,156       541,736

   Net investment income                                    296,973          361,996           340,898       312,121
   Net realized gains (losses) on investments               (26,374)          10,818            28,645         4,770
   Other revenues                                             2,640           11,771             6,743           526
                                                       ------------------------------------------------------------------
                                                            814,701        1,022,542         1,037,442       859,153
Benefits and expenses:
   Benefits:
     Traditional life insurance:
       Death benefits                                       244,240          239,921           299,305       235,828
       Other benefits                                        83,932           77,209            79,849        71,939
     Universal life and investment contracts:
       Interest credited to account balances                193,542          236,136           217,614       186,908
       Death benefits incurred in excess of account
         balances                                            80,398           63,103            73,260        54,004
     Increase in future policy benefits                      53,654          102,875            72,685       121,946
     Reinsurance recoveries                                (106,888)         (84,506)          (98,376)      (80,276)
     Product conversions                                      2,247           10,578             7,014        16,379
                                                       ------------------------------------------------------------------
                                                            551,125          645,316           651,351       606,728
   Expenses:
     Commissions                                             60,213           49,569            46,516        25,846
     Insurance operating expenses                            63,672          125,194            89,075        69,580
     Amortization of deferred policy acquisition costs       87,349          105,639           116,495        94,685
                                                       ------------------------------------------------------------------
                                                            762,359          925,718           903,437       796,839
                                                       ------------------------------------------------------------------

Income before federal income taxes                           52,342           96,824           134,005        62,314
Federal income taxes (Note 9)                                18,510           34,066            47,019        21,876
                                                       ------------------------------------------------------------------
Net income                                                $  33,832     $     62,758      $     86,986     $  40,438
                                                       ==================================================================
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              72
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                 Consolidated Statements of Comprehensive Income

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                        NINE MONTHS
                                                           ENDED
                                                         SEPTEMBER 30               YEAR ENDED DECEMBER 31
                                                            1999             1998            1997            1996
                                                       ------------------------------------------------------------------
                                                        (Unaudited)

<S>                                                       <C>               <C>              <C>             <C>
Net income                                                $  33,832         $62,758          $86,986         $40,438
                                                        -----------------------------------------------------------------

Other comprehensive income (loss):
   Unrealized gains (losses) on securities:
     Net change in unrealized holding gains (losses),
       net of tax                                          (151,530)        (11,251)          28,367         (25,294)
     Reclassification adjustment for realized gains
       included in net income, net of tax                     7,216          (5,010)          (4,601)         (2,422)
     Effect on DPAC of unrealized gains and
       losses on fixed maturities, net of tax                 8,133           7,236          (37,522)         13,461
     Reclassification effect on DPAC of realized
       gains and losses included in net income, net
       of tax                                                  (371)          3,075            5,976               -
   Net change in pension liability, net of tax                    -            (963)               -               -
                                                        -----------------------------------------------------------------

Total other comprehensive income (loss)                    (136,552)         (6,913)          (7,780)        (14,255)
                                                        -----------------------------------------------------------------

Comprehensive income (loss)                               $(102,720)        $55,845          $79,206         $26,183
                                                        =================================================================
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              73
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                 Consolidated Statements of Stockholder's Equity

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                        NINE MONTHS
                                                            ENDED
                                                         SEPTEMBER 30               YEAR ENDED DECEMBER 31
                                                             1999            1998             1997            1996
                                                       ------------------------------------------------------------------
                                                       (Unaudited)

<S>                                                            <C>        <C>              <C>             <C>
Common stock:
   Balance at beginning and end of period                      $  2,880   $    2,880       $    2,880      $    2,880
                                                        =================================================================

Additional paid-in capital:
   Balance at beginning of period                              $315,722     $315,722         $302,722        $297,422
   Capital contributions                                              -            -           13,000           5,300
                                                        -----------------------------------------------------------------
   Balance at end of period                                    $315,722     $315,722         $315,722        $302,722
                                                        =================================================================

Accumulated other comprehensive income (loss):
 Net unrealized gains (losses) on investments:
     Balance at beginning of period                           $  44,988    $  50,938        $  58,718       $  72,973
     Unrealized gains (losses) on securities:
       Change in unrealized gains (losses),
         net of tax                                            (144,314)     (16,261)          23,766         (27,716)
       Effect on DPAC of unrealized gains and
         losses on fixed maturities, net of tax                   7,762       10,311          (31,546)         13,461
                                                        -----------------------------------------------------------------
     Balance at end of period                                   (91,564)      44,988           50,938          58,718

   Accumulated net pension liability:
     Balance at beginning of period                                (963)           -                -               -
     Net change in pension liability, net of tax                      -         (963)               -               -
                                                        -----------------------------------------------------------------
     Balance at end of period                                      (963)        (963)               -               -
                                                        -----------------------------------------------------------------

Total accumulated other comprehensive income
(loss)                                                         $(92,527)    $ 44,025         $ 50,938        $ 58,718
                                                        =================================================================

Retained earnings:
   Balance at beginning of period                              $563,553     $500,795         $413,809        $373,371
   Net income                                                    33,832       62,758           86,986          40,438
                                                        -----------------------------------------------------------------
   Balance at end of period                                    $597,385     $563,553         $500,795        $413,809
                                                        =================================================================

Total stockholder's equity                                     $823,460     $926,180         $870,335        $778,129
                                                        =================================================================
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              74
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                      Consolidated Statements of Cash Flows

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                         NINE MONTHS
                                                           ENDED
                                                         SEPTEMBER 30               YEAR ENDED DECEMBER 31
                                                            1999             1998            1997            1996
                                                       ------------------------------------------------------------------
                                                         (Unaudited)
<S>                                                       <C>             <C>              <C>             <C>
OPERATING ACTIVITIES
Net income                                                $    33,832     $    62,758     $    86,986      $    40,438
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Increase in future policy benefits                       556,093         874,765          995,632         585,581
     Net decrease (increase) in federal income taxes          (98,982)         12,061          (12,317)         78,668
     Increase (decrease) in accounts payable and
       accrued expenses                                        89,983          55,361           21,033          (1,361)
     Increase in accrued interest on long-term debt             4,266             259            1,428           3,676
     Increase in accrued investment income                    (25,247)         (2,714)          (4,300)         (7,294)
     (Increase) decrease in reinsurance recoverable           (20,146)         (9,518)           3,733          (5,214)
     Increase in prepaid reinsurance premiums                (241,414)       (585,038)        (793,851)       (336,053)
     Net realized investment losses (gains)                    26,513         (10,818)         (28,645)         (4,770)
     Depreciation and amortization expense                      1,713           3,174            3,630           3,857
     Policy acquisition costs deferred                       (124,167)       (184,993)        (174,374)       (152,299)
     Amortization of deferred policy acquisition
       costs                                                   87,349         105,639          116,495          94,685
     Increase in accrual for postretirement benefits             (506)            675              557             484
     Other, net                                                17,372          (7,053)          43,538         (15,539)
                                                        -----------------------------------------------------------------
Net cash provided by operating activities                     310,653         314,558          259,545         284,859

INVESTING ACTIVITIES
Securities available-for-sale:
   Sales:
     Fixed maturities                                       2,005,376       5,015,989        2,279,598         334,482
     Equity securities                                          1,747           2,251              648           4,198
   Maturities--fixed maturities                               154,269         274,463          410,632         727,937
   Purchases:
     Fixed maturities                                      (2,428,189)     (5,670,994)      (2,919,145)     (1,522,369)
     Equity securities                                              -          (2,089)          (2,561)           (428)
Sale, maturity or repayment of investments:
   Mortgage loans on real estate                               29,618          51,235           38,756          18,102
   Investment real estate                                       1,109               -                -           1,354
   Other long-term investments                                  4,312          10,678            2,002               -
</TABLE>

- --------------------------------------------------------------------------------
Corporate Benefits                              75
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                Consolidated Statements of Cash Flows (continued)

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                        NINE MONTHS
                                                            ENDED
                                                         SEPTEMBER 30               YEAR ENDED DECEMBER 31
                                                            1999             1998            1997            1996
                                                       ------------------------------------------------------------------
                                                       (Unaudited)
<S>                                                       <C>             <C>             <C>              <C>
INVESTING ACTIVITIES (CONTINUED)
Purchase or issuance of investments:
   Mortgage loans on real estate                          $ (163,968)     $  (259,945)    $  (163,528)     $  (186,228)
   Investment real estate                                         (1)             (13)            (35)               -
   Policy loans, net                                             (98)         (50,218)        (80,094)         (41,071)
   Other long-term investments                                (4,855)         (14,042)         (5,248)             809
   Short-term investments, net                               (27,215)          55,115         (48,447)           3,942
Additions to property and equipment                              (59)          (1,418)         (2,687)          (4,482)
Disposals of property and equipment                                -               68             145            2,389
                                                        -----------------------------------------------------------------
Net cash used by investing activities                       (427,954)        (588,920)       (489,964)        (661,365)

FINANCING ACTIVITIES
Increase in indebtedness to related parties                    6,814           29,156           5,217           42,206
Cash contributions from parent                                     -                -          13,000            5,300
Receipts from interest sensitive products
   credited to policyholder account balances                 317,897          505,728         555,223          434,726
Return of policyholder account balances on
   interest sensitive policies                              (198,335)        (251,177)       (334,543)        (123,949)
                                                        -----------------------------------------------------------------
Net cash provided by financing activities                    126,376          283,707         238,897          358,283
                                                        -----------------------------------------------------------------

Net increase (decrease) in cash                                9,075            9,345           8,478          (18,223)
Cash at beginning of period                                   31,644           22,299          13,821           32,044
                                                        -----------------------------------------------------------------
Cash at end of period                                    $    40,719     $     31,644    $     22,299     $     13,821
                                                        =================================================================
</TABLE>


See accompanying notes.

- ------------------------------------------------------------------------------
Corporate Benefits                              76
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                   Notes to Consolidated Financial Statements

           (Information subsequent to December 31, 1998 is unaudited)


1. SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

The accompanying consolidated financial statements include the accounts and
operations, after intercompany eliminations, of Security Life of Denver
Insurance Company (Security Life) and its wholly-owned subsidiaries: Midwestern
United Life Insurance Company (Midwestern United); First ING Life Insurance
Company of New York (First ING); First Secured Mortgage Deposit Corporation; and
ING America Equities, Inc.

NATURE OF OPERATIONS

Security Life of Denver Insurance Company and its subsidiaries (the Company) is
a wholly-owned subsidiary of ING America Insurance Holdings, Inc. (ING America).
The Company focuses on two markets, the advanced market and reinsurance to other
insurers. The life insurance products offered for the advanced market include
wealth transfer and estate planning, executive benefits, charitable giving and
corporate owned life insurance. These products include traditional life,
interest sensitive life, universal life and variable life. Operations are
conducted almost entirely on the general agency basis and the Company is
presently licensed in all states (approved for reinsurance only in New York),
the District of Columbia and the Virgin Islands. In the reinsurance market, the
Company offers financial security to clients through a mix of total risk
management and traditional life insurance services.

The significant accounting policies followed by the Company that materially
affect the financial statements are summarized below:

BASIS OF PRESENTATION

The accompanying consolidated financial statements have been prepared in
accordance with generally accepted accounting principles (GAAP) which, as to the
insurance companies included in the consolidation, differ from statutory
accounting practices prescribed or permitted by state insurance regulatory
authorities.

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

- ------------------------------------------------------------------------------
Corporate Benefits                              77
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ACCOUNTING CHANGES

During June 1996, the Financial Accounting Standards Board (FASB) issued
Statement No. 125, Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities. This Statement was effective for transfers
and servicing of financial assets and extinguishments of liabilities occurring
after December 31, 1996. Also in 1996, the FASB issued Statement No. 127, which
delayed certain provisions of FAS 125 dealing with transactions such as
securities lending, repurchase and dollar repurchase agreements until 1998. The
portion of FAS 125 that became effective in 1997 requires the entity to
recognize financial and servicing assets it controls and the liabilities it has
incurred and to derecognize financial assets when control has been surrendered
in accordance with the criteria provided in the Statement. The application of
the new rules did not have a material impact on the financial statements of the
Company.

Effective January 1, 1996, the Company adopted FASB Statement No. 121,
Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of, which requires impairment losses to be recorded on long-lived
assets used in operations when indicators of impairment are present and the
undiscounted cash flows estimated to be generated by those assets are less than
the assets' carrying amount. Statement 121 also addresses the valuation for
long-lived assets that are identified for disposal. Adoption of this standard
resulted in an insignificant impact to net income and stockholder's equity.

During 1998, the Company adopted FASB Statement No. 132, Employers' Disclosures
about Pensions and Other Postretirement Benefits, which standardizes the
disclosure requirements for pension and other postretirement benefits. This
Statement is effective for years beginning after December 15, 1997, with the
restatement of disclosures for prior periods provided for comparative purposes,
unless prior period information is not readily available.

During 1998, the Company adopted FASB Statement No. 130, Reporting Comprehensive
Income, which requires an entity to divide comprehensive income into net income
and other comprehensive income in the period recognized. This Statement is
effective for fiscal years beginning after December 15, 1997, with the
restatement of prior period disclosures for comparative purposes. As a result of
implementing this Statement, the Company has classified items of other
comprehensive income by their nature in the statements of comprehensive income
and the accumulated balance of other comprehensive income in the equity section
of the balance sheet. This Statement affects the presentation of the financial
statements, with no effect on the valuation of total stockholder's equity.

- ------------------------------------------------------------------------------
Corporate Benefits                              78
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

PENDING ACCOUNTING STANDARDS

During 1998, the FASB issued Statement No. 133, Accounting for Derivative
Financial Instruments and Hedging Activities, which establishes a new model for
accounting and reporting for derivatives and hedging activities. Statement 133
requires all derivatives to be recognized on the balance sheet and measured at
fair value. Based on the type of hedging relationship (fair value, cash flow, or
foreign currency), Statement 133 requires the recognition of offsetting changes
in value or cash flows of both the derivative and the hedged item in earnings in
the same period. Changes in the fair value of derivatives that are not
designated as hedges or that do not meet the hedge accounting criteria in
Statement 133 are included in earnings in the period of change. In June 1999,
the FASB issued Statement No. 137, Accounting for Derivative Instruments and
Hedging Activities - Deferral of the Effective Date of FASB Statement No. 133,
which delayed the effective date of Statement 133 until June 15, 2000. Upon the
initial application of Statement 133 all derivatives are required to be
recognized in the balance sheet as either assets or liabilities and measured at
fair value. The Company plans to adopt this Statement during 2000, and the
effect of implementation on the Company's financial statements has not yet been
determined.

INVESTMENTS

Investments are presented on the following bases:

     The carrying value of fixed maturities depends on the classification of the
     security: securities held-to-maturity, securities available-for-sale, and
     trading securities. Management determines the appropriate classification of
     debt securities at the time of purchase and reevaluates such designation as
     of each balance sheet date.

     The Company does not hold any securities classified as held-to-maturity or
     trading securities.

     Debt securities and marketable equity securities are classified as
     available-for-sale. Available-for-sale securities are stated at fair value,
     with the unrealized gains and losses, and deferred policy acquisition cost
     adjustments, reported net of tax as a component of other comprehensive
     income in stockholder's equity.


- ------------------------------------------------------------------------------
Corporate Benefits                              79
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     The amortized cost of debt securities classified as held-to-maturity or
     available-for-sale is adjusted for amortization of premiums and accretion
     of discounts to maturity, or in the case of mortgage-backed securities,
     over the estimated life of the security. Such amortization is included in
     interest income from investments. Interest and dividends are included in
     net investment income as earned.

     Mortgage loans are carried at the unpaid balances less an allowance for
     credit losses. Investment real estate is carried at cost, less accumulated
     depreciation. Policy loans are carried at unpaid balances.
     Derivatives are accounted for on the same basis as the asset hedged.

     Realized gains and losses, and declines in value judged to be
     other-than-temporary are included in net realized gains on investments. The
     cost of securities sold is based on the specific identification method.

RECOGNITION OF PREMIUM REVENUES

Premiums for traditional life insurance products, which include those products
with fixed and guaranteed premiums and benefits and consist principally of whole
life insurance policies, are recognized as revenue when due. Revenues for
universal life insurance policies and for investment products consist of policy
charges for the cost of insurance, policy administration charges, and surrender
charges assessed against policyholder account balances during the year.

DEFERRED POLICY ACQUISITION COSTS

Commissions, reinsurance allowances, and other costs of acquiring traditional
life insurance, including reinsurance assumed, universal life insurance
(including interest sensitive products) and investment products that vary with
and are primarily related to the production of new and renewal business, have
been deferred. Traditional life insurance acquisition costs are being amortized
using assumptions consistent with those used in computing policy benefit
reserves. The period of amortization is normally over the premium-paying period.
In the case of policies with no first year premium, the period of amortization
includes the first year, in addition to the premium-paying period. For universal
life insurance and investment products, acquisition costs are being amortized
generally in proportion to the present value (using the assumed crediting rate)
of expected

- ------------------------------------------------------------------------------
Corporate Benefits                              80
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

gross margins from surrender charges, investments, mortality, and expenses. This
amortization is adjusted retrospectively when estimates of current or future
gross margins to be realized from a group of products are revised.

Deferred policy acquisition costs are adjusted to reflect changes that would
have been necessary if unrealized investment gains and losses related to
available-for-sale securities had been realized. The Company has reflected those
adjustments in the asset balance with the offset as a direct adjustment to
accumulated other comprehensive income in stockholder's equity.

FUTURE POLICY BENEFITS

Benefit reserves for traditional life insurance products (other than reinsurance
assumed) are computed using a net level premium method including assumptions as
to investment yields, mortality, withdrawals and other assumptions based on
Company and industry experience. These assumptions include provisions for
adverse deviation and are modified as necessary to reflect anticipated trends.
Reserve interest assumptions are those deemed appropriate at the time of policy
issue, and range from 3% to 7.5%. Policy benefit claims are charged to expense
in the year that the claims are incurred.

Benefit reserves for reinsurance assumed are computed using pricing assumptions
with provisions for adverse deviation. Benefits for level-term reinsurance
assumed are computed to recognize profits in proportion with revenue. Benefit
reserves for all other reinsurance assumed are computed to recognize profits in
proportion to the coverage provided.

Benefit reserves for universal life-type policies (including fixed premium
interest sensitive products) and investment products are computed under a
retrospective deposit method and represent policy account balances before
applicable surrender charges. Policy benefits and claims that are charged to
expense include benefit claims incurred during the year in excess of related
policy account balances. Interest crediting rates for universal life and
investment products range from 3.80% to 7.81% during 1998, 4.60% to 7.81% during
1997, and 4.60% to 7.45% during 1996.

Included in life and annuity reserves is an unearned revenue reserve that
reflects the unamortized balance of excess heaped expense loads over ultimate
renewal expense loads on universal life and investment products. These excess
fees have been deferred and are being recognized in income over the periods
benefited, using the same assumptions and factors used to amortize deferred
policy acquisition costs.

- ------------------------------------------------------------------------------
Corporate Benefits                              81
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)

1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

POLICY AND CONTRACT CLAIMS

The liabilities for unpaid claims include estimates of amounts due on reported
claims and claims that have been incurred but were not reported as of December
31. Such estimates are based on actuarial projections applied to historical
claim payment data and are considered reasonable and adequate to discharge the
Company's obligations for claims incurred but unpaid as of December 31.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost less accumulated depreciation.
Impairment losses are recorded when indicators of impairment are present and the
estimated undiscounted cash flows are less than the assets' carrying value.
Depreciation for major classes of assets is calculated on a straight-line basis.

PARTICIPATING INSURANCE

The Company accrues a liability for earnings on participating policies that
cannot inure to the benefit of the Company's stockholder. The liability is
determined based on earnings on participating policies in excess of 10% of
profits on participating business before payment of policyholder dividends. The
liability for these undistributed earnings was $5,816,000 and $6,074,000 at
December 31, 1998 and 1997, respectively. Participating business approximates
 .2% of the Company's ordinary life insurance in force and 1.4% of premium
income. Earnings for participating insurance are based on the actual earnings of
the participation block of policies. Expenses and taxes are allocated based on
the amount of participating insurance in force. Investment income is allocated
based on the yield of the participating investment portfolio. The amount of
dividends to be paid is determined annually by the Board of Directors. Amounts
allocable to participating policyholders are based on published dividend
projections or expected dividend scales. Dividends of $3,233,000, $3,377,000,
and $3,307,000 were incurred in 1998, 1997, and 1996, respectively.

FEDERAL INCOME TAXES

Deferred federal income taxes have been provided or credited to reflect
significant temporary differences between income reported for tax and financial
reporting purposes using reasonable assumptions.


- ------------------------------------------------------------------------------
Corporate Benefits                              82
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

CASH FLOW INFORMATION

Cash includes cash on hand and demand deposits. Included as a component of
operating activities is interest paid of $10,121,000, $10,110,000, and
$1,016,000 for 1998, 1997, and 1996, respectively.

GUARANTY FUND ASSESSMENTS

Insurance companies are assessed the costs of funding the insolvencies of other
insurance companies by the various state guaranty associations, generally based
on the amount of premium companies collect in that state. The Company accrues
the cost of future guaranty fund assessments based on estimates of insurance
company insolvencies provided by the National Organization of Life and Health
Insurance Guaranty Associations (NOLHGA) and the amount of premiums written in
each state. The Company reduces the accrual by credits allowed in some states to
reduce future premium taxes by a portion of assessments in that state.

RECLASSIFICATIONS

Certain amounts in the 1997 and 1996 financial statements have been reclassified
to conform to the 1998 presentation.

UNAUDITED INTERIM FINANCIAL STATEMENTS

The accompanying consolidated balance sheet at September 30, 1999 and the
consolidated statements of income, stockholder's equity, comprehensive income,
and cash flows for the nine-month period ended September 30, 1999 are unaudited
and have been prepared on the same basis as the audited financial statements
included herein. In the opinion of management, such unaudited financial
statements include all adjustments necessary to present fairly the information
set forth therein, which consists solely of normal recurring adjustments. The
results of operations for such interim periods are not necessarily indicative of
results for the full respective year.


- ------------------------------------------------------------------------------
Corporate Benefits                              83
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


2. INVESTMENTS

The amortized cost and fair value of investments in fixed maturities and equity
securities are as follows at December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                                                        DECEMBER 31, 1998
                                              -----------------------------------------------------------------------
                                                   COST OR           GROSS             GROSS
                                                  AMORTIZED        UNREALIZED       UNREALIZED           FAIR
                                                    COST             GAINS            LOSSES             VALUE
                                              -----------------------------------------------------------------------
                                                                        (Dollars in Thousands)

<S>                                             <C>                 <C>             <C>              <C>
Available-for-sale:
   U.S. Treasury securities and obligations
     of U.S. government corporations and
     agencies                                   $   166,611         $   3,829       $     589        $   169,851
   States, municipalities and political
     subdivisions                                    23,368               959           1,803             22,524
   Public utilities securities                      172,968             4,885             904            176,949
   Debt securities issued by foreign
     governments                                        952                 -               -                952
   Corporate securities                           1,251,462            46,292          23,512          1,274,242
   Mortgage-backed securities                     1,132,058            75,159           6,922          1,200,295
   Other asset-backed securities                    635,539            19,968           3,578            651,929
   Redeemable preferred stocks                          312                42               -                354
   Derivatives hedging fixed maturities
     (Note 3)                                           312             6,434             312              6,434
                                              -----------------------------------------------------------------------
   Total fixed maturities                         3,383,582           157,568          37,620          3,503,530

   Preferred stocks (nonredeemable)                   4,251                 6              52              4,205
   Common stocks                                      2,510             1,780              95              4,195
                                              -----------------------------------------------------------------------
   Total equity securities                            6,761             1,786             147              8,400
                                              -----------------------------------------------------------------------
Total                                            $3,390,343          $159,354         $37,767         $3,511,930
                                              =======================================================================
</TABLE>








- ------------------------------------------------------------------------------
Corporate Benefits                              84
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


2. INVESTMENTS (CONTINUED)

<TABLE>
<CAPTION>
                                                                        DECEMBER 31, 1997
                                              -----------------------------------------------------------------------
                                                   COST OR           GROSS             GROSS
                                                  AMORTIZED        UNREALIZED       UNREALIZED           FAIR
                                                    COST             GAINS            LOSSES             VALUE
                                              -----------------------------------------------------------------------
                                                                        (Dollars in Thousands)

<S>                                               <C>               <C>              <C>              <C>
Available-for-sale:
   U.S. Treasury securities and obligations
     of U.S. government corporations and
     agencies                                     $    51,387       $    1,629       $       39       $     52,977
   States, municipalities and political
     subdivisions                                      43,185            1,023              128             44,080
   Public utilities securities                        151,642            5,030            1,216            155,456
   Debt securities issued by foreign
     governments                                        3,272                -                -              3,272
   Corporate securities                             1,147,380           48,001            6,539          1,188,842
   Mortgage-backed securities                       1,165,376           89,539            6,661          1,248,254
   Other asset-backed securities                      443,473           13,285              584            456,174
   Redeemable preferred stocks                              -                -                -                  -
   Derivatives hedging fixed maturities
     (Note 3)                                           1,297            3,118            1,115              3,300
                                              -----------------------------------------------------------------------
   Total fixed maturities                           3,007,012          161,625           16,282          3,152,355

   Preferred stocks (nonredeemable)                     3,368               67              122              3,313
   Common stocks                                        3,386            1,446              126              4,706
                                              -----------------------------------------------------------------------
   Total equity securities                              6,754            1,513              248              8,019
                                              -----------------------------------------------------------------------
Total                                              $3,013,766         $163,138          $16,530         $3,160,374
                                              =======================================================================
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits                              85
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


2. INVESTMENTS (CONTINUED)

The amortized cost and fair value of investments in fixed maturities at December
31, 1998, by contractual maturity, are shown in the following table (in
thousands). Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties.

                                                 AMORTIZED
                                                   COST          FAIR VALUE
                                            ----------------- ------------------

Available for sale:
   Due in one year or less                    $     18,024       $     18,156
   Due after one year through five years           187,198            183,735
   Due after five years through ten years          695,842            702,563
   Due after ten years                             714,609            740,418
                                            ----------------- ------------------
                                                 1,615,673          1,644,872

Mortgage-backed securities                       1,132,058          1,200,295
Other asset-backed securities                      635,539            651,929
Derivatives                                            312              6,434
                                            ----------------- ------------------
Total available-for-sale                        $3,383,582         $3,503,530
                                            ================= ==================

Changes in unrealized gains (losses) on investments in available-for-sale
securities for the years ended December 31, 1998, 1997 and 1996 are summarized
as follows (in thousands):

                                                    DECEMBER 31, 1998
                                     -------------------------------------------
                                        FIXED          EQUITY         TOTAL
                                     -------------- -------------- -------------

Gross unrealized gains                 $157,568       $1,786         $159,354
Gross unrealized (losses)               (37,620)        (147)         (37,767)
                                     -------------- -------------- -------------
Net unrealized gains                    119,948        1,639          121,587
Deferred income tax                     (41,982)        (574)         (42,556)
                                     -------------- -------------- -------------
Net unrealized gains after taxes         77,966        1,065           79,031
Less:
   Balance at beginning of year          94,470          822           95,292
                                     -------------- -------------- -------------
Change in net unrealized gains
   (losses)                           $ (16,504)     $   243        $ (16,261)
                                     ============== ============== =============

- --------------------------------------------------------------------------------
Corporate Benefits                              86
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


2. INVESTMENTS (CONTINUED)

                                                    DECEMBER 31, 1997
                                  --------------------------------------------
                                     FIXED          EQUITY         TOTAL
                                  -------------- -------------- --------------

Gross unrealized gains              $161,625       $1,513         $163,138
Gross unrealized (losses)            (16,282)        (248)         (16,530)
                                  -------------- -------------- --------------
Net unrealized gains                 145,343        1,265          146,608
Deferred income tax                  (50,873)        (443)         (51,316)
                                  -------------- -------------- --------------
Net unrealized gains after taxes      94,470          822           95,292
Less:
   Balance at beginning of year       71,237          289           71,526
                                  -------------- -------------- --------------
Change in net unrealized gains
   (losses)                        $  23,233      $   533        $  23,766
                                  ============== ============== ==============

                                                 DECEMBER 31, 1996
                                  --------------------------------------------
                                     FIXED          EQUITY         TOTAL
                                  -------------- -------------- --------------

Gross unrealized gains              $140,089        $822          $140,911
Gross unrealized (losses)            (30,493)       (376)          (30,869)
                                  -------------- -------------- --------------
Net unrealized gains                 109,596         446           110,042
Deferred income tax                  (38,359)       (157)          (38,516)
                                  -------------- -------------- --------------
Net unrealized gains after taxes      71,237         289            71,526
Less:
   Balance at beginning of year       99,389        (147)           99,242
                                  -------------- -------------- --------------
Change in net unrealized gains
   (losses)                        $ (28,152)       $436         $ (27,716)
                                  ============== ============== ==============

As part of its overall investment management strategy, the Company has entered
into agreements to purchase $79,175,000 in mortgage loans as of December 31,
1998. These agreements were settled during 1999. The Company had no agreements
to sell securities at December 31, 1998.





- --------------------------------------------------------------------------------
Corporate Benefits                              87
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


2. INVESTMENTS (CONTINUED)

Major categories of investment income for the years ended December 31 are
summarized as follows (in thousands):

                                      1998            1997            1996
                                  -------------- --------------- ---------------

Fixed maturities                    $278,227         $259,936       $240,931
Mortgage loans on real estate         47,567           40,908         29,143
Policy loans                          58,016           56,087         52,205
Other investments                      2,911            3,159          2,197
                                  -------------- --------------- ---------------
                                     386,721          360,090        324,476
Investment expenses                  (24,725)         (19,192)       (12,355)
                                  ============== =============== ===============
Net investment income               $361,996         $340,898       $312,121
                                  ============== =============== ===============

Net realized gains (losses) on investments for the years ended December 31 are
summarized as follows (in thousands):

                                1998             1997             1996
                            ---------------- ---------------- ----------------

Fixed maturities              $  9,691           $27,717          $4,540
Equity securities                  168               (57)             79
Real estate and other              959               985             151
                            ---------------- ---------------- ----------------
Net realized gains on
   investments                 $10,818           $28,645          $4,770
                            ================ ================ ================

During 1998, 1997 and 1996, fixed maturities and marketable equity securities
available-for-sale were sold with fair values at the date of sale of
$5,018,240,000, $2,281,886,000 and $334,482,000, respectively. Gross gains of
$44,314,000, $41,017,000 and $7,248,000 and gross losses of $34,455,000,
$13,357,000 and $2,629,000 were realized on those sales in 1998, 1997 and 1996,
respectively.

At December 31, 1998 and 1997, bonds with an amortized cost of $29,081,000 and
$28,434,000, respectively, were on deposit with various state insurance
departments to meet regulatory requirements.


- --------------------------------------------------------------------------------
Corporate Benefits                              88
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


3. DERIVATIVE FINANCIAL INSTRUMENTS HELD FOR PURPOSES OTHER THAN TRADING

The Company enters into interest rate and currency contracts, including swaps,
caps, floors, and options, to reduce and manage risks which include the risk of
a change in the value, yield, price, cash flows, exchange rates or quantity of,
or a degree of exposure with respect to assets, liabilities, or future cash
flows which the Company has acquired or incurred. Hedge accounting practices are
supported by cash flow matching, scenario testing and duration matching.

Interest rate swap agreements generally involve the exchange of fixed and
floating interest payments over the life of the agreement without an exchange of
the underlying principal amount. Currency swap agreements generally involve the
exchange of local and foreign currency payments over the life of the agreements
without an exchange of the underlying principal amount. Interest rate cap and
interest rate floor agreements owned entitle the Company to receive payments to
the extent reference interest rates exceed or fall below strike levels in the
contracts based on the notional amounts.

Premiums paid for the purchase of interest rate contracts are included in other
assets and are being amortized to interest expense over the remaining terms of
the contracts or in a manner consistent with the financial instruments being
hedged. Amounts paid or received, if any, from such contracts are included in
interest expense or income. Accrued amounts payable to or receivable from
counterparties are included in other liabilities or assets.

Gains and losses as a result of early terminations of interest rate contracts
are amortized to investment income over the remaining term of the items being
hedged to the extent the hedge is considered to be effective; otherwise, they
are recognized upon termination.

Interest rate contracts that are matched or otherwise designated to be
associated with other financial instruments are recorded at fair value if the
related financial instruments mature, are sold, or are otherwise terminated or
if the interest rate contracts cease to be effective hedges.

The Company manages the potential credit exposure from interest rate contracts
through careful evaluation of the counterparties' credit standing, collateral
agreements, and master netting agreements.

The Company is exposed to credit loss in the event of nonperformance by
counterparties on interest rate contracts; however, the Company does not
anticipate nonperformance by any of these counterparties. The amount of such
exposure is generally the unrealized gains in such contacts.


- --------------------------------------------------------------------------------
Corporate Benefits                              89
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


3. DERIVATIVE FINANCIAL INSTRUMENTS HELD FOR PURPOSES OTHER THAN TRADING
    (CONTINUED)

The table below summarizes the Company's interest rate contracts at December 31,
1998 and 1997 (in thousands):

<TABLE>
<CAPTION>
                                                                   DECEMBER 31, 1998
                                            ----------------------------------------------------------------
                                               NOTIONAL        AMORTIZED          FAIR          BALANCE
                                                AMOUNT            COST           VALUE           SHEET
                                            ---------------- --------------- --------------- ---------------

<S>                                           <C>               <C>              <C>             <C>
Interest rate contracts:
   Swaps                                      $   767,873       $   (155)        $(2,952)        $(2,952)
   Swaps-affiliates                               734,176            155           5,440           5,440
                                            ---------------- --------------- --------------- ---------------
Total swaps                                     1,502,049              -           2,488           2,488

   Caps owned                                     560,000            312              11              11
                                            ---------------- --------------- --------------- ---------------
Total caps owned                                  560,000            312              11              11

   Floors owned                                   422,485            (72)          3,768           3,768
   Floors owned-affiliates                          8,485             72             167             167
                                            ---------------- --------------- --------------- ---------------
Total floors owned                                430,970              -           3,935           3,935

   Options owned                                  418,300          5,268           2,664           2,664
   Options owned-affiliates                       418,300         (5,268)         (2,664)         (2,664)
                                            ---------------- --------------- --------------- ---------------
Total options owned                               836,600              -               -               -
                                            ---------------- --------------- --------------- ---------------

Total derivatives                              $3,329,619       $    312         $ 6,434         $ 6,434
                                            ================ =============== =============== ===============
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits                              90
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


3. DERIVATIVE FINANCIAL INSTRUMENTS HELD FOR PURPOSES OTHER THAN TRADING
    (CONTINUED)

<TABLE>
<CAPTION>
                                                                   DECEMBER 31, 1997
                                            ----------------------------------------------------------------
                                               NOTIONAL        AMORTIZED          FAIR          BALANCE
                                                AMOUNT            COST           VALUE           SHEET
                                            ---------------- --------------- --------------- ---------------

<S>                                           <C>                 <C>             <C>             <C>
Interest rate contracts:
   Swaps                                      $   913,630         $ (185)         $ (625)         $ (625)
   Swaps-affiliates                               879,745            185           1,429           1,429
                                            ---------------- --------------- --------------- ---------------
Total swaps                                     1,793,375              -             804             804

   Caps owned                                     760,000            986             766             766
                                            ---------------- --------------- --------------- ---------------
Total caps owned                                  760,000            986             766             766

   Floors owned                                   354,000            311           1,730           1,730
   Floors owned-affiliates                              -              -               -               -
                                            ---------------- --------------- --------------- ---------------
Total floors owned                                354,000            311           1,730           1,730

   Options owned                                  384,300          6,192           4,312           4,312
   Options owned-affiliates                       384,300         (6,192)         (4,312)         (4,312)
                                            ---------------- --------------- --------------- ---------------
Total options owned                               768,600              -               -               -
                                            ---------------- --------------- --------------- ---------------

Total derivatives                              $3,675,975         $1,297          $3,300          $3,300
                                            ================ =============== =============== ===============
</TABLE>

4. CONCENTRATIONS OF CREDIT RISK

At December 31, 1998, the Company held less-than-investment-grade bonds
classified as available-for-sale with a carrying value and market value of
$277,793,000. These holdings amounted to 7.9% of the Company's investments in
fixed maturity securities and 2.8% of total assets. The holdings of
less-than-investment-grade bonds are widely diversified and of satisfactory
quality based on the Company's investment policies and credit standards.

At December 31, 1998, the Company's mortgages involved a concentration of
properties located in Florida (15.5%), Texas (9.7%), and Georgia (7.5%). The
remaining mortgages relate to properties located in 35 other states. The
portfolio is well diversified, covering many different types of income-producing
properties on which the Company has first mortgage liens. The maximum mortgage
outstanding on any individual property is $16,068,000.


- --------------------------------------------------------------------------------
Corporate Benefits                              91
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


5. EMPLOYEE BENEFIT PLANS

PENSION PLANS AND POSTRETIREMENT BENEFITS

The Company has a qualified noncontributory defined benefit retirement plan
covering substantially all employees. In addition, the Company maintains a
non-qualified unfunded Supplemental Employees' Retirement Plan (SERP). In
addition to providing pension plans, the Company provides certain health care
and life insurance benefits for retired employees.

The funded status and the amounts recognized in the balance sheets for the
defined benefit plans and other postretirement benefit plans are as follows (in
thousands):

<TABLE>
<CAPTION>
                                                                       DECEMBER 31
                                                   1998                                      1997
                                   --------------------------------------     ------------------------------------
                                    QUALIFIED                   POST-         QUALIFIED                   POST-
                                      PLAN         SERP       RETIREMENT        PLAN         SERP       RETIREMENT
                                   ------------ ------------ -------------   ------------ ------------ -------------

<S>                                <C>            <C>         <C>            <C>            <C>        <C>
Projected benefit obligation         $(38,685)    $(8,320)    $  (8,949)      $(37,801)     $(9,154)   $  (7,590)
Less plan assets at fair value         47,230           -            -          40,150            -            -
                                   ------------ ------------ -------------   ------------ ------------ -------------
Plan assets in excess (deficient)
   of projected benefit ogligation $    8,545     $(8,320)    $ (8,949)      $   2,349      $(9,154)   $  (7,590)
                                   ============ ============ =============   ============ ============ =============

Net asset (liability)              $    1,240     $(4,918)    $(12,044)      $   1,322      $(4,135)    $(11,369)
                                   ============ ============ =============   ============ ============ =============
</TABLE>

As of December 31, 1998 and 1997, the Company recognized an additional minimum
net liability on the SERP of $1,482,000 and $3,848,000, respectively, as this
plan is unfunded and the actuarial present value of accumulated benefit
obligation exceeds the net pension liability. Prior to 1998, the change in the
additional minimum net liability was reported in net income. Beginning in 1998,
the change in the additional minimum net liability is recorded net of tax as a
component of other comprehensive income directly in stockholder's equity, net of
tax.









- --------------------------------------------------------------------------------
Corporate Benefits                              92
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


5. EMPLOYEE BENEFIT PLANS (CONTINUED)

The net periodic pension cost, employer contributions, plan participant
contributions, and benefits paid for the defined benefit plans are as follows
(in thousands):

<TABLE>
<CAPTION>
                                    1998                                1997                               1996
                        --------------------------------    --------------------------------    -------------------------------
                        QUALIFIED              POST-        QUALIFIED              POST-        QUALIFIED             POST-
                          PLAN       SERP    RETIREMENT       PLAN      SERP    RETIREMENT        PLAN      SERP    RETIREMENT
                        ---------- --------- -----------    --------- --------- ------------    --------- --------- -----------

<S>                      <C>        <C>         <C>            <C>     <C>         <C>          <C>         <C>        <C>
Net periodic pension
   expense               $  82      $1,109      $893           $607    $1,502      $755         $   390     $1,109     $669
Employer contributions       -         325       218              -       317       198               -        320  Not
                                                                                                                    available
Plan participants'
   contributions             -           -        77              -         -        71               -          -  Not
                                                                                                                    available
Benefits paid              890         325       296            811       317       268           1,466        320      187
</TABLE>

The information for employer and plan participant contributions to the
postretirement plan for 1996 is not readily available.

Assumptions used in accounting for the defined benefit plans as of December 31,
1998, 1997, and 1996 were as follows:

                                                   1998        1997        1996
                                                --------------------------------

Weighted-average discount rate                    6.75%       7.25%       7.50%
Rate of increase in compensation level            4.00%       4.25%       4.50%
Expected long-term rate of return on assets       9.50%       9.50%       9.50%

Plan assets of the defined benefit plans at December 31, 1998 are invested
primarily in U.S. government securities, corporate bonds, mutual funds, mortgage
loans, money market funds and common stock.

The annual assumed rate of increase in the per capita cost of covered benefits
(i.e., health care cost trend rate) for the medical plan is 9.75% graded to
5.25% over 9 years. The health care cost trend rate assumption has a significant
effect on the amounts reported. For example, increasing the assumed health care
cost trend rates by one percentage point in each year would increase the
accumulated postretirement benefit obligation for the medical plan as of
December 31, 1998 by $1,015,000 and the aggregate of the service and interest
cost components of net periodic postretirement benefit cost for 1998 by
$136,000. Decreasing the assumed health care cost trend rates by one percentage
point in each year would increase the accumulated postretirement benefit
obligation for the medical plan as of December 31, 1998 by $(862,000) and the
aggregate of the service and


- --------------------------------------------------------------------------------
Corporate Benefits                              93
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


5. EMPLOYEE BENEFIT PLANS (CONTINUED)

interest cost components of net periodic postretirement benefit cost for 1998 by
$(113,000).

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 6.75% at December 31, 1998 and 7.50% at
December 31, 1997 and December 31, 1996.

401(K) PLAN

The Security Life of Denver Insurance Company Savings Incentive Plan (the
Savings Plan) is a defined contribution plan which is available to substantially
all home office employees. Participants may make contributions to the plan
through salary reductions up to a maximum of $10,000 for 1998, and $9,500 for
both 1997 and 1996. Such contributions are not currently taxable to the
participants. The Company matches 100% of the first 3% of participants'
contributions, plus 50% of contributions which exceed 3% of participants'
compensation, subject to a maximum matching percentage of 4 1/2% of the
individual's salary. Company matching contributions were $1,343,000 for 1998,
$1,211,000 for 1997, and $1,143,000 for 1996.

Plan assets of the Savings Plan at December 31, 1998 are invested in a group
deposit administration contract (the Contract) with the Company, various stock
funds maintained by the Principal Financial Group, and loans to participants.
The Contract is a policyholder liability of the Company and had a balance of
$27.8 million and $26.6 million at December 31, 1998 and 1997, respectively.

6. SEPARATE ACCOUNTS

Separate account assets and liabilities represent funds segregated by the
Company for the benefit of certain policy and contract holders who bear the
investment risk. Revenues and expenses on the separate account assets and
related liabilities equal the benefits paid to the separate account policy and
contract holders, and are excluded from the amounts reported in the consolidated
statements of income except for fees charged for administration services and
mortality risk.






- --------------------------------------------------------------------------------
Corporate Benefits                              94
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


7. LEASES

In 1997, the Company terminated a significant operating lease agreement relating
to electronic data processing equipment due to outsourcing of computer
operations. The Company incurred $4,819,000 in lease expense in 1997 related to
that agreement prior to termination. The Company does not have any other
significant lease obligations. Total rental expense for all equipment leases was
approximately $0, $4,993,000 and $6,151,000 for the years ended December 31,
1998, 1997 and 1996, respectively.

8. REINSURANCE

The Company is involved in both ceded and assumed reinsurance with other
companies for the purpose of diversifying risk and limiting exposure on larger
risks. As of December 31, 1998, the Company's retention limit for acceptance of
risk on life insurance policies had been set at various levels up to $1,500,000.
Reinsurance premiums, commissions, and expense reimbursements related to
reinsured business are accounted for on bases consistent with those used in
accounting for the original policies issued and the terms of the reinsurance
contracts. Reserves are based on the terms of the reinsurance contracts, and are
consistent with the risks assumed.

To the extent that the assuming companies become unable to meet their
obligations under these treaties, the Company remains contingently liable to its
policyholders for the portion retroceded. Consequently, allowances are
established for amounts deemed uncollectible. To minimize its exposure to
significant losses from retrocessionaire insolvencies, the Company evaluates the
financial condition of the retrocessionaire and monitors concentrations of
credit risk arising from similar geographic regions, activities, or economic
characteristics of the reinsurers. The use of reinsurance pools with
retrocessionaires also minimizes the Company's exposure to significant losses
from retrocessionaire insolvencies.

The Company assumes and cedes, on a coinsurance basis, guaranteed investment
contracts (GICs) to and from affiliates under common ownership. As of December
31, 1998, $2.7 billion of an affiliate's invested assets were held in trust
pursuant to these agreements.




- --------------------------------------------------------------------------------
Corporate Benefits                              95
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


8. REINSURANCE (CONTINUED)

These GIC transactions are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                               1998                         1997
                                                    ---------------------------- ---------------------------
                                                                     POLICY                       POLICY
                                                      DEPOSITS     LIABILITIES     DEPOSITS     LIABILITIES
                                                    ------------- -------------- ------------- --------------

<S>                                                   <C>           <C>            <C>           <C>
Direct (nonaffiliated)                                $2,773,952    $3,112,460     $1,673,471    $2,527,957
Assumed from Life Insurance Company of
   Georgia                                                     -        97,552         35,000       106,698
                                                    ------------- -------------- ------------- --------------
                                                       2,773,952     3,210,012      1,708,471     2,634,655
Ceded to Columbine Life Insurance Company             (2,547,743)   (2,696,409)    (1,479,371)   (2,231,118)
Ceded to Life Insurance Company of Georgia              (225,083)     (512,477)      (116,100)     (403,537)
Ceded to First Columbine Life Insurance
   Company                                                (1,126)       (1,126)             -             -
                                                    ============= ============== ============= ==============
Net                                                   $        -    $        -     $   113,000   $        -
                                                    ============= ============== ============= ==============
</TABLE>

Ceded GIC policy liabilities totaling $3,210 and $2,635 million as of December
31, 1998 and 1997, respectively, are classified as part of prepaid reinsurance
premiums.

During 1998 and 1997, the Company had ceded blocks of insurance under
reinsurance treaties to provide funds for financial and other purposes. These
reinsurance transactions, generally known as "financial reinsurance," represent
financial arrangements and, in accordance with generally accepted accounting
principles, are not reflected in the accompanying financial statements except
for the risk fees paid to or received from reinsurers. Financial reinsurance has
the effect of increasing current statutory surplus while reducing future
statutory surplus as amounts are recaptured from reinsurers. During 1998, the
Company entered into a new financial reinsurance contract with an affiliated
company.

9. INCOME TAXES

The Company files a consolidated federal income tax return with its parent and
other U.S. affiliates and subsidiaries, with the exception of First ING. The
affiliated companies that join in the filing of the consolidated federal income
tax return have an agreement for the allocation of taxes between members that
join in the consolidated return. The agreement specifies that the separate
return payable or the separate return receivable of each member will be the
federal income tax payable or receivable that the member would have had for the
period had it filed a separate return.


- --------------------------------------------------------------------------------
Corporate Benefits                              96
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


9. INCOME TAXES (CONTINUED)

Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's deferred tax assets and liabilities are as follows (in thousands):

                                                            DECEMBER 31
                                                     1998             1997
                                                 ---------------- --------------

Deferred tax liabilities:
   Deferred policy acquisition costs                 $(272,970)      $(239,678)
   Unrealized gains/losses                             (42,556)        (51,312)
                                                 ---------------- --------------
Total deferred tax liabilities                        (315,526)       (290,990)

Deferred tax assets:
   Benefit reserves and surplus relief                 102,177         111,610
   Tax-basis deferred policy acquisition costs          83,836          71,241
   Investment income                                    13,712          13,459
   Unearned investment income                                -           9,208
   Nonqualified deferred compensation                   14,667          14,129
   Postretirement employee benefits                      2,501           3,979
   Separate accounts                                    18,775           8,571
   Other, net                                           19,796           4,964
                                                 ---------------- --------------
Total deferred tax assets                              255,464         237,161
                                                 ---------------- --------------
Net deferred tax liabilities                        $  (60,062)     $  (53,829)
                                                 ================ ==============

The components of federal income tax expense consist of the following (in
thousands):

                                                DECEMBER 31
                                  1998              1997             1996
                            ----------------- ----------------- ----------------

Current                          $24,111           $37,542           $10,340
Deferred                           9,955             9,477            11,536
                            ================= ================= ================
Federal income tax expense       $34,066           $47,019           $21,876
                            ================= ================= ================

The Company's effective income tax rate did not vary significantly from the
statutory federal income tax rate.

- --------------------------------------------------------------------------------
Corporate Benefits                              97
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


9. INCOME TAXES (CONTINUED)

The Company had net income tax payments (receipts) of $18,283,000 during 1998,
$55,468,000 during 1997, and $(61,467,000) during 1996 for current income tax
payments and settlements of prior year returns.

The Policyholder's Surplus Account is an accumulation of certain special
deductions for income tax purposes and a portion of the "gains from operations"
which were not subject to current taxation under the Life Insurance Tax Act of
1959. At December 31, 1984, the balance in this account for tax return purposes
was approximately $70,800,000. The Tax Reform Act of 1984 provides that no
further accumulations will be made in this account. If amounts accumulated in
the Policyholder's Surplus Account exceed certain limits, or if distributions to
the stockholder exceed amounts in the Stockholder's Surplus Account, to the
extent of such excess amount or excess distributions, as determined for income
tax purposes, amounts in the Policyholder's Surplus Account would become subject
to income tax at rates in effect at that time. Should this occur, the maximum
tax which would be paid at the current tax rate is $24,780,000. The Company does
not anticipate any such action or foresee any events which would result in such
tax; accordingly, a deferred tax liability has not been established.

10. LONG-TERM DEBT

Long-term indebtedness to related parties for $100,000,000 represents the
cumulative cash draws on a $100,000,000 commitment from ING America Insurance
Holdings, Inc. through December 31, 1998. This subordinated note bears interest
at a variable rate equal to the prevailing rate for 10-year U.S. Treasury Bonds
plus 1/4% adjusted annually.

The repayment of this note requires approval of the Commissioner of Insurance of
the State of Colorado and is payable only out of surplus funds of the Company
and only at such time as the surplus of the Company, after payment is made, does
not fall below the prescribed level.

The principal and interest is scheduled to be repaid in five annual installments
beginning April 15, 2000 and continuing through April 15, 2004, with the option
of prepaying any outstanding principal and accrued interest. As of December 31,
1998, the Company accrued interest of $5,387,000. Upon receiving approval from
the Commissioner of Insurance of the State of Colorado, the Company made a
$5,128,000 payment for accrued interest during 1998. The Company recognized
interest expense of $5,387,000, $5,096,000, and $3,644,000 for the years ended
December 31, 1998, 1997, and 1996, respectively.


- --------------------------------------------------------------------------------
Corporate Benefits                              98
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


10. LONG-TERM DEBT (CONTINUED)

Future minimum payments, assuming a current effective interest rate of 5.41%,
are as follows (in thousands):

                                                     TOTAL PAYMENTS
          YEAR
          ----------------------------------------- -----------------

          2000                                          $  25,946
          2001                                             25,946
          2002                                             25,946
          2003                                             25,946
          2004                                             25,946
                                                    -----------------
          Total                                           129,730
          Less imputed interest                           (29,730)
                                                    =================
          Present value of payments                      $100,000
                                                    =================

11. STATUTORY ACCOUNTING INFORMATION AND PRACTICES

Security Life and its insurance subsidiaries prepare their statutory-basis
financial statements in accordance with accounting practices prescribed or
permitted by their state of domicile. "Prescribed" statutory accounting
practices include state laws, regulations and general administrative rules, as
well as a variety of publications of the National Association of Insurance
Commissioners (NAIC). "Permitted" statutory accounting practices encompass all
accounting practices that are not prescribed; such practices may differ from
state to state, from company to company within the state, and may change in the
future.

During 1998, the NAIC completed the process of codifying statutory accounting
practices ("Codification"). Codification will likely change, to some extent,
prescribed statutory accounting practices and may result in changes to the
accounting practices that Security Life uses to prepare its statutory-basis
financial statements. Codification will require adoption by the various states
before it becomes the prescribed statutory basis of accounting for insurance
companies domiciled within those states. Accordingly, before Codification
becomes effective for Security Life, the State of Colorado must adopt
Codification as the prescribed basis of accounting on which domestic insurers
must report their statutory-basis results to the Insurance Department. At this
time it is unknown whether the State of Colorado will adopt Codification.

- --------------------------------------------------------------------------------
Corporate Benefits                              99
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


11. STATUTORY ACCOUNTING INFORMATION AND PRACTICES (CONTINUED)

Prescribed statutory reserve methodology does not fully encompass universal
life-type products. The NAIC, however, has promulgated a Model Regulation
regarding Universal Life Reserves. The Colorado Division of Insurance has not
adopted the regulation, but requires that reserves be held which are at least as
great as those required by Colorado Statutes. The NAIC UL Model Regulation is
used by the Company to provide reserves consistent with the principles of this
article. Because the reserves satisfy the requirements prescribed by the State
of Colorado for the valuation of universal life insurance, the Company is
permitted to compute reserves in accordance with this model regulation.

The NAIC prescribes Risk-Based Capital (RBC) requirements for life/health
insurance companies. At December 31, 1998, the Company exceeded all minimum RBC
requirements.

Combined capital and surplus, determined in accordance with statutory accounting
practices (SAP), was $386,607,000 and $403,239,000 at December 31, 1998 and
1997, respectively. Combined net income, determined in accordance with SAP, was
$11,712,000, $22,261,000, and $9,141,000 for the years ended December 31, 1998,
1997, and 1996, respectively.

Security Life is required to maintain a minimum total statutory capital and
surplus in the state of domicile of $1,500,000. Midwestern United is required to
maintain minimum statutory capital of $200,000 and surplus of $250,000 in the
state of domicile. First ING is required to maintain minimum statutory capital
of $1,000,000 and paid-in surplus of at least 50% of paid-in capital in the
state of domicile. Each company exceeded its respective minimum statutory
capital and surplus requirements at December 31, 1998. Additionally, the amount
of dividends which can be paid by each company to its stockholder without prior
approval of the various state insurance departments is generally limited to the
greater of 10% of statutory surplus or the statutory net gain from operations.


- --------------------------------------------------------------------------------
Corporate Benefits                              100
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


12. FAIR VALUES OF FINANCIAL INSTRUMENTS

In cases where quoted market prices are not available, fair values are based on
estimates using present value or other valuation techniques. Those techniques
are significantly affected by the assumptions used, including the discount rate
and estimates of future cash flows. In that regard, the derived fair value
estimates cannot be substantiated by comparison to independent markets and, in
many cases, could not be realized in immediate settlement of the instruments.
Accordingly, the aggregate fair value amounts presented do not represent the
underlying value of the Company. Life insurance liabilities that contain
mortality risk and all nonfinancial instruments are excluded from disclosure
requirements. However, the fair values of liabilities under all insurance
contracts are taken into consideration in the Company's overall management of
interest rate risk, such that the Company's exposure to changing interest rates
is minimized through the matching of investment maturities with amounts due
under insurance contracts.

















- --------------------------------------------------------------------------------
Corporate Benefits                              101
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


12. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

The carrying amounts and fair values of the Company's financial instruments at
December 31, 1998 and 1997 are summarized below (in thousands):

<TABLE>
<CAPTION>
                                               DECEMBER 31, 1998                   DECEMBER 31, 1997
                                         -------------------------------    ---------------------------------
                                            CARRYING                        CARRYING AMOUNT
                                             AMOUNT        FAIR VALUE                          FAIR VALUE
                                         --------------- ---------------    ---------------- ----------------
<S>                                         <C>              <C>               <C>               <C>
ASSETS
Fixed maturities (Note 2)                   $3,503,530       $3,503,530        $3,152,355        $3,152,355
Equity securities (Note 2)                       8,400            8,400             8,019             8,019
Mortgage loans                                 784,108          832,629           576,620           630,019
Policy loans                                   925,623          925,623           875,405           875,405
Short-term investments                             747              747            55,466            55,466
Cash                                            31,644           31,644            22,299            22,299
Indebtedness from
   related parties                               4,339            4,339             2,443             2,443
Separate account assets                        423,474          423,474           263,035           263,035

LIABILITIES
Supplemental contracts
   without life contingencies                    3,966            3,966             4,240             4,240
Other policyholder funds left
   on deposit                                   98,638           98,638            99,545            99,545
Individual and group
   annuities, net of reinsurance                87,096           86,007            43,313            43,077
Indebtedness to related
   parties                                      13,755           13,755             7,704             7,704
Long-term debt to related
   parties                                     100,000          100,000            75,000            75,000
Accrued interest on
   long-term debt to related
   parties                                       5,387            5,387             5,128             5,128
Separate account liabilities                   423,474          423,474           263,035           263,035
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits                              102
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


12. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

The carrying values of all other financial instruments approximate their fair
values.

The following methods and assumptions were used by the Company in estimating the
"fair value" disclosures for financial instruments:

    FIXED MATURITIES AND EQUITY SECURITIES: The fair values for fixed maturities
    (including redeemable preferred stocks) are based on quoted market prices,
    where available. For fixed maturities not actively traded, fair values are
    estimated using values obtained from independent pricing services or, in the
    case of private placements and collateralized mortgage obligations and other
    mortgage derivative investments, are estimated by discounting expected
    future cash flows. The discount rates used vary as a function of factors
    such as yield, credit quality and maturity which fall within a range between
    4.5% - 14.0% over the total portfolio.
    The fair values of equity securities are based on quoted market prices.

    MORTGAGE LOANS: Estimated market values for commercial real estate loans are
    generated using a discounted cash flow approach. Loans in good standing are
    discounted using interest rates determined by U.S. Treasury yields on
    December 31 and spreads implied by independent published surveys. The same
    is applied on new loans with similar characteristics. The amortizing
    features of all loans are incorporated in the valuation. Where data on
    option features is available, option values are determined using a binomial
    valuation method, and are incorporated into the mortgage valuation.
    Restructured loans are valued in the same manner; however, these are
    discounted at a greater spread to reflect increased risk.

    All residential loans are valued at their outstanding principal balances,
    which approximate their fair values.

    POLICY LOANS: The carrying amounts reported in the balance sheets for these
    financial instruments approximate their fair values.

    DERIVATIVE FINANCIAL INSTRUMENTS: Fair values for on-balance-sheet
    derivative financial instruments (caps and floors) and off-balance-sheet
    derivative financial instruments (swaps) are based on broker/dealer
    valuations or on internal discounted cash flow pricing models taking into
    account current cash flow assumptions and the counterparties' credit
    standing.


- --------------------------------------------------------------------------------
Corporate Benefits                              103
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


12. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

    OTHER INVESTMENT-TYPE INSURANCE CONTRACTS: The fair values of the Company's
    deferred annuity contracts are estimated based on the cash surrender value.
    The carrying values of other liabilities, including immediate annuities,
    dividend accumulations, supplementary contracts without life contingencies
    and premium deposits, approximate their fair values.

    OFF-BALANCE-SHEET INSTRUMENTS: The Company accepted additional deposits on
    existing synthetic guaranteed investment contracts in the amounts of
    $66,480,000 and $1,000,000 in 1998 and 1997, respectively, from trustees of
    401(k) plans. Pursuant to the terms of these contracts, the trustees own and
    retain the assets related to these contracts. Such assets had a value of
    $433,689,000 and $493,757,000 at December 31, 1998 and 1997, respectively.
    Under synthetic guaranteed investment contracts, the synthetic issuer may
    assume interest rate risk on individual plan participant initiated
    withdrawals from stable value options of 401(k) plans. Approximately 85% of
    the synthetic guaranteed investment contract book values are on a
    participating basis and have a credited interest rate reset mechanism which
    passes such interest rate risk to plan participants.

    LETTERS OF CREDIT

    The Company is the beneficiary of letters of credit totaling $197,254,000
    which have a market value to the Company of $0 and two lines of credit
    totaling $284,471,000 which have a market value to the Company of $0 (see
    Note 14).

13. COMMITMENTS AND CONTINGENCIES

The Company is a party to pending or threatened lawsuits arising from the normal
conduct of its business. Due to the climate in insurance and business
litigation, suits against the Company sometimes include substantial additional
claims, consequential damages, punitive damages and other similar types of
relief. While it is not possible to forecast the outcome of such litigation, it
is the opinion of management that the disposition of such lawsuits will not have
a material adverse effect on the Company's financial position or interfere with
its operations.


- --------------------------------------------------------------------------------
Corporate Benefits                              104
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


13. COMMITMENTS AND CONTINGENCIES (CONTINUED)

In 1998, the Company established an accrued liability of $40,000,000 related to
certain potential litigation similar to that faced by other major life insurers.
This litigation relates to sales practices of interest sensitive policies. The
Company is vigorously defending its position in these cases. No such litigation
reserve was established in 1997. While it is not possible to forecast the
outcome of such litigation, it is the opinion of management that the disposition
of such lawsuits will not have a material adverse effect on the Company's
financial position or interfere with its operations.

14. OTHER FINANCING ARRANGEMENTS

The Company has a $144,471,000 line of credit issued by the Company's parent to
provide short-term liquidity. The Company has an additional non-affiliated line
of credit of $140,000,000, also to provide short-term liquidity, which expires
July 31, 1999. The amount of funds available under this line is reduced by
borrowings of certain affiliates also party to the agreement. There were no
outstanding borrowings under either of these agreements at December 31, 1998 or
1997. The weighted-average balance outstanding of short-term debt was $37.5
million during 1998. The weighted-average interest rate paid on this debt during
1998 was 5.63% (see Note 12).

The Company is the beneficiary of letters of credit totaling $197,254,000 that
were established in accordance with the terms of reinsurance agreements. Such
letters of credit are unconditional, irrevocable, and provide for automatic
renewal for the following year at December 31. The letters were unused during
both 1998 and 1997.

15. YEAR 2000 (UNAUDITED)

Security Life of Denver Insurance Company is aware of the computer problems that
may exist surrounding the Year 2000. Senior management is committed to
ensuring that information processing and delivery systems will be Year 2000
compliant before December 31, 1999.

The project team implemented the Year 2000 project plan which included the
analysis, remediation and testing of the in-house source code. The Company
followed normal project management methodology, including communication with
senior management on a monthly and as-needed basis and allocated sufficient
funds to ensure Year 2000 processing capabilities. On June 28, 1999, the
analysis, remediation and system testing phases of the plan were completed.
Precautionary testing will continue throughout 1999.


- --------------------------------------------------------------------------------
Corporate Benefits                              105
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


15. YEAR 2000 (UNAUDITED) (CONTINUED)



Security Life has developed a contingency plan with established manual
procedures that senior management believes will allow the Company to continue
to do business in the event its systems do not perform as expected. However,
there is no assurance Security Life's efforts will be successful, or that
interaction with other service providers will not impact its services.













- --------------------------------------------------------------------------------
Corporate Benefits                              106
<PAGE>












                                    Financial Statements

                                    Security Life Separate Account L1
                                    of Security Life of Denver
                                    Insurance Company


                                    Years ended December 31, 1998, 1997 and 1996
                                    with Report of Independent Auditors
















- --------------------------------------------------------------------------------
Corporate Benefits                              107

<PAGE>



                        Security Life Separate Account L1

                              Financial Statements


                  Years ended December 31, 1998, 1997 and 1996





                                    CONTENTS

Report of Independent Auditors ..............................................109

Audited Financial Statements

Statement of Net Assets .....................................................110
Statements of Operations ....................................................117
Statements of Changes in Net Assets .........................................136
Notes to Financial Statements ...............................................155




















- --------------------------------------------------------------------------------
Corporate Benefits                              108

<PAGE>

[Logo of Ernst & Young LLP appears here]

                         Report of Independent Auditors

Policyholders
Security Life Separate Account L1 of
    Security Life of Denver Insurance Company

We have audited the accompanying statement of net assets of Security Life
Separate Account L1 (comprising, respectively, the Neuberger Berman Advisers
Management Trust (comprising the Limited Maturity Bond, Growth, Government
Income and Partners Divisions) ("NB"), the Alger American Fund (comprising the
American Small Capitalization, American MidCap Growth, American Growth and
American Leveraged AllCap Divisions) ("Alger"), the Fidelity Variable Insurance
Products Fund and Variable Insurance Products Fund II (comprising the Asset
Manager, Growth, Overseas, Money Market and Index 500 Divisions) ("Fidelity"),
the INVESCO Variable Investment Funds, Inc. (comprising the Total Return,
Industrial Income, High Yield, Utilities and Small Company Growth Divisions)
("INVESCO"), the Van Eck Worldwide Trust (comprising the Worldwide Balanced,
Worldwide Hard Assets, Worldwide Bond, Worldwide Emerging Markets and Worldwide
Real Estate Divisions) ("Van Eck") and AIM Advisors, Inc. (comprising the
Capital Appreciation and Government Securities Divisions) ("AIM")) as of
December 31, 1998, and the related statements of operations and changes in net
assets for each of the three years in the period then ended. These financial
statements are the responsibility of the Separate Account's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1998, by correspondence with
the transfer agents. An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Security Life Separate Account
L1 at December 31, 1998, and the results of its operations and changes in its
net assets for each of the three years in the period then ended, in conformity
with generally accepted accounting principles.


Denver, Colorado                                           /s/ Ernst & Young LLP


April 5, 1999

- --------------------------------------------------------------------------------
Corporate Benefits                              109

<PAGE>



                        Security Life Separate Account L1

                             Statement of Net Assets

                                December 31, 1998


<TABLE>
<CAPTION>

                                      Total
                                       All          Total        Total          Total          Total        Total        Total
                                    Divisions         NB         Alger        Fidelity        INVESCO      Van Eck        AIM
                                 -----------------------------------------------------------------------------------------------
<S>                              <C>            <C>           <C>           <C>            <C>           <C>          <C>
Assets
Investments in mutual funds at
   market value (Note C)         $305,030,106   $47,067,751   $54,428,521   $168,285,929   $29,630,753   $1,816,999   $3,800,153
                                 ------------   -----------   -----------   ------------   -----------   ----------   ----------
Net assets                       $305,030,106   $47,067,751   $54,428,521   $168,285,929   $29,630,753   $1,816,999   $3,800,153
                                 ============   ===========   ===========   ============   ===========   ==========   ==========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)        $305,030,106   $47,067,751   $54,428,521   $168,285,929   $29,630,753   $1,816,999   $3,800,153
                                 ------------   -----------   -----------   ------------   -----------   ----------   ----------

TOTAL POLICYHOLDER RESERVES      $305,030,106   $47,067,751   $54,428,521   $168,285,929   $29,630,753   $1,816,999   $3,800,153
                                 ============   ===========   ===========   ============   ===========   ==========   ==========
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              110

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998




<TABLE>
<CAPTION>

                                                                           NB
                                       -------------------------------------------------------------------------------
                                            Total           Limited                        Government
                                             NB          Maturity Bond       Growth          Income        Partners
                                       --------------- ----------------- --------------- --------------- -------------
<S>                                     <C>             <C>               <C>             <C>             <C>
Assets
Investments in mutual funds at
   market value (Note C)                $ 47,067,751    $   15,578,349    $  9,026,160       $  --       $22,463,242
                                        ------------    --------------    ------------    -----------    -----------
Net assets                              $ 47,067,751    $   15,578,349    $  9,026,160       $  --       $22,463,242
                                        ============    ==============    ============    ===========    ===========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $ 47,067,751    $   15,578,349    $  9,026,160       $  --       $22,463,242
                                        ------------    --------------    ------------    -----------    -----------

TOTAL POLICYHOLDER RESERVES             $ 47,067,751    $   15,578,349    $  9,026,160       $  --       $22,463,242
                                        ============    ==============    ============    ===========    ===========

Number of division units outstanding
   (Note G)                                              1,245,559.121     447,486.376          --       986,298.018
                                                        ==============    ============    ===========    ===========

Value per divisional unit                               $        12.51    $      20.17       $  --       $     22.78
                                                        ==============    ============    ===========    ===========
</TABLE>


See accompanying notes.









- --------------------------------------------------------------------------------
Corporate Benefits                              111

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998


<TABLE>
<CAPTION>

                                                                            Alger
                                      ------------------------------------------------------------------------
                                                        American       American                       American
                                           Total         Small          MidCap        American      Leveraged
                                           Alger     Capitalization     Growth         Growth         AllCap
                                      ----------------------------------------------------------  ------------
<S>                                     <C>            <C>            <C>           <C>            <C>
Assets
Investments in mutual funds at
   market value (Note C)                $54,428,521    $15,503,371    $9,220,207    $22,903,614    $6,801,329
                                        -----------    -----------    ----------    -----------    ----------
Net assets                              $54,428,521    $15,503,371    $9,220,207    $22,903,614    $6,801,329
                                        ===========    ===========    ==========    ===========    ==========


POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $54,428,521    $15,503,371    $9,220,207    $22,903,614    $6,801,329
                                        -----------    -----------    ----------    -----------    ----------

TOTAL POLICYHOLDER RESERVES             $54,428,521    $15,503,371    $9,220,207    $22,903,614    $6,801,329
                                        ===========    ===========    ==========    ===========    ==========

Number of division units outstanding
   (Note G)                                            838,692.418    402,532.472   923,696.066    221,642.446
                                                       ===========    ==========    ===========    ==========

Value per divisional unit                              $     18.49    $    22.91    $     24.80    $    30.69
                                                       ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.



- --------------------------------------------------------------------------------
Corporate Benefits                              112

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998


<TABLE>
<CAPTION>

                                                                                  Fidelity
                                      ----------------------------------------------------------------------------------------------
                                           Total          Asset                                            Money
                                         Fidelity        Manager         Growth          Overseas         Market          Index 500
                                      ----------------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Assets
Investments in mutual funds at
   market value (Note C)                $168,285,929    $10,237,279    $32,900,142    $20,581,887    $18,412,252    $86,154,369
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net assets                              $168,285,929    $10,237,279    $32,900,142    $20,581,887    $18,412,252    $86,154,369
                                        ============    ===========    ===========    ===========    ===========    ===========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $168,285,929    $10,237,279    $32,900,142    $20,581,887    $18,412,252    $86,154,369
                                        ------------    -----------    -----------    -----------    -----------    -----------

TOTAL POLICYHOLDER RESERVES             $168,285,929    $10,237,279    $32,900,142    $20,581,887    $18,412,252    $86,154,369
                                        ============    ===========    ===========    ===========    ===========    ===========

Number of division units outstanding
   (Note G)                                             600,255.213    1,293,480.338  1,429,659.907  1,526,404.399  3,215,990.519
                                                        ===========    ===========    ===========    ===========    ===========

Value per divisional unit                               $     17.05    $     25.44    $     14.40    $     12.06    $     26.79
                                                        ===========    ===========    ===========    ===========    ===========
</TABLE>



See accompanying notes.







- --------------------------------------------------------------------------------
Corporate Benefits                              113

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998




<TABLE>
<CAPTION>

                                                                                    INVESCO
                                       ----------------------------------------------------------------------------------------
                                                                                                                        Small
                                            Total           Total        Industrial                                    Company
                                           INVESCO         Return          Income       High Yield     Utilities        Growth
                                       ----------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Assets
Investments in mutual funds at
   market value (Note C)                $ 29,630,753    $ 8,105,328    $10,853,005    $ 7,882,782    $ 2,040,960    $   748,678
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net assets                              $ 29,630,753    $ 8,105,328    $10,853,005    $ 7,882,782    $ 2,040,960    $   748,678
                                        ============    ===========    ===========    ===========    ===========    ===========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $ 29,630,753    $ 8,105,328    $10,853,005    $ 7,882,782    $ 2,040,960    $   748,678
                                        ------------    -----------    -----------    -----------    -----------    -----------

TOTAL POLICYHOLDER RESERVES             $ 29,630,753    $ 8,105,328    $10,853,005    $ 7,882,782    $ 2,040,960    $   748,678
                                        ============    ===========    ===========    ===========    ===========    ===========

Number of division units outstanding
   (Note G)                                             450,557.216    473,616.752    486,858.648    110,379.616     67,506.441
                                                        ===========    ===========    ===========    ===========    ===========

Value per divisional unit                               $     17.99    $     22.92    $     16.19    $     18.49    $     11.09
                                                        ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.






- --------------------------------------------------------------------------------
Corporate Benefits                              114

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998



<TABLE>
<CAPTION>

                                                                                 Van Eck
                                      -----------------------------------------------------------------------------------------
                                                                         Worldwide                       Worldwide     Worldwide
                                           Total         Worldwide         Hard          Worldwide       Emerging        Real
                                          Van Eck        Balanced         Assets           Bond           Markets       Estate
                                      -----------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Assets
Investments in mutual funds at
   market value (Note C)                $  1,816,999        $  --      $ 1,073,755    $   205,807    $   461,156    $    76,281
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net assets                              $  1,816,999        $  --      $ 1,073,755    $   205,807    $   461,156    $    76,281
                                        ============    ===========    ===========    ===========    ===========    ===========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $  1,816,999        $  --      $ 1,073,755    $   205,807    $   461,156    $    76,281
                                        ------------    -----------    -----------    -----------    -----------    -----------

TOTAL POLICYHOLDER RESERVES             $  1,816,999        $  --      $ 1,073,755    $   205,807    $   461,156    $    76,281
                                        ============    ===========    ===========    ===========    ===========    ===========

Number of division units outstanding
   (Note G)                                                   0.000    132,513.824     18,656.317     67,354.295      8,765.232
                                                        ===========    ===========    ===========    ===========    ===========

Value per divisional unit                               $      0.00    $      8.10    $     11.03    $      6.85    $      8.70
                                                        ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.






- --------------------------------------------------------------------------------
Corporate Benefits                              115

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998




                                                            AIM
                                         ---------------------------------------
                                          Total          Capital    Government
                                           AIM        Appreciation  Securities
                                         ---------------------------------------

Assets
Investments in mutual funds at
   market value (Note C)                $3,800,153    $1,204,436    $2,595,717
                                        ----------    ----------    ----------
Net assets                              $3,800,153    $1,204,436    $2,595,717
                                        ==========    ==========    ==========
POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $3,800,153    $1,204,436    $2,595,717
                                        ----------    ----------    ----------

TOTAL POLICYHOLDER RESERVES             $3,800,153    $1,204,436    $2,595,717
                                        ==========    ==========    ==========

Number of division units outstanding
   (Note G)                                           105,457.867   246,150.062
                                                      ==========    ==========

Value per divisional unit                             $    11.42    $    10.55
                                                      ==========    ==========


See accompanying notes.









- --------------------------------------------------------------------------------
Corporate Benefits                              116

<PAGE>



                        Security Life Separate Account L1

                             Statement of Operations

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                         Total
                                          All          Total       Total        Total        Total        Total     Total
                                       Divisions        NB         Alger       Fidelity     INVESCO      Van Eck     AIM
                                     -------------------------------------------------------------------------------------
<S>                                  <C>          <C>           <C>          <C>          <C>        <C>          <C>
Investment income
Dividends from mutual funds          $17,747,833  $ 4,273,690   $ 4,617,072  $ 6,943,854  $1,625,860  $ 189,620   $ 97,737
Less valuation period deductions
   (Note B)                            1,740,661      291,487       290,412      971,160     162,321     11,393     13,888
                                     -----------  -----------   -----------  -----------  ----------  ---------   --------
Net investment income (loss)          16,007,172    3,982,203     4,326,660    5,972,694   1,463,539    178,227     83,849
                                     -----------  -----------   -----------  -----------  ----------  ---------   --------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                         8,536,274      347,823     1,685,294    6,403,348     355,780   (260,570)     4,599
Net unrealized gains (losses) on
   investments                        18,766,977   (2,323,636)    5,825,800   15,230,082     248,681   (368,037)   154,087
                                     -----------  -----------   -----------  -----------  ----------  ---------   --------
Net realized and unrealized gains
   (losses) on investments            27,303,251   (1,975,813)    7,511,094   21,633,430     604,461   (628,607)   158,686
                                     -----------  -----------   -----------  -----------  ----------  ---------   --------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS  $43,310,423  $ 2,006,390   $11,837,754  $27,606,124  $2,068,000  $(450,380)  $242,535
                                     ===========  ===========   ===========  ===========  ==========  =========   ========
</TABLE>


See accompanying notes.








- --------------------------------------------------------------------------------
Corporate Benefits                              117

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998



<TABLE>
<CAPTION>

                                                                            NB
                                       -------------------------------------------------------------------------
                                          Total           Limited                     Government
                                           NB          Maturity Bond      Growth        Income       Partners
                                       -------------------------------------------------------------------------
<S>                                     <C>            <C>            <C>           <C>            <C>
Investment income
Dividends from mutual funds             $ 4,273,690    $   409,268    $1,579,109    $   136,565    $2,148,748
Less valuation period deductions
   (Note B)                                 291,487         87,183        52,660          3,213       148,431
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)              3,982,203        322,085     1,526,449        133,352     2,000,317
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                              347,823         10,003      (264,148)       (53,894)      655,862
Net unrealized gains (losses) on
   investments                           (2,323,636)        59,369       (81,576)       (60,954)   (2,240,475)
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
   (losses) on investments               (1,975,813)        69,372      (345,724)      (114,848)   (1,584,613)
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $ 2,006,390    $   391,457    $1,180,725    $    18,504    $  415,704
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.









- --------------------------------------------------------------------------------
Corporate Benefits                              118

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998





<TABLE>
<CAPTION>

                                                                         Alger
                                     -------------------------------------------------------------------------
                                                         American        American                   American
                                          Total           Small           MidCap     American      Leveraged
                                          Alger       Capitalization      Growth      Growth         AllCap
                                     -------------------------------------------------------------------------
<S>                                     <C>            <C>            <C>           <C>            <C>
Investment income
Dividends from mutual funds             $ 4,617,072    $ 1,681,373    $  593,045    $ 2,196,712    $  145,942
Less valuation period deductions
   (Note B)                                 290,412         95,588        53,316        113,376        28,132
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)              4,326,660      1,585,785       539,729      2,083,336       117,810
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                            1,685,294        186,963       316,932        915,872       265,527
Net unrealized gains (losses) on
   investments                            5,825,800        166,990     1,022,340      3,099,428     1,537,042
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
   (losses) on investments                7,511,094        353,953     1,339,272      4,015,300     1,802,569
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $11,837,754    $ 1,939,738    $1,879,001    $ 6,098,636    $1,920,379
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.









- --------------------------------------------------------------------------------
Corporate Benefits                              119

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998




<TABLE>
<CAPTION>

                                                                           Fidelity
                                        ---------------------------------------------------------------------------------------
                                            Total          Asset                                        Money
                                          Fidelity        Manager         Growth       Overseas         Market        Index 500
                                        ---------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Investment income
Dividends from mutual funds             $  6,943,854    $   808,986    $ 2,663,618    $ 1,015,626    $   830,137    $ 1,625,487
Less valuation period deductions
   (Note B)                                  971,160         63,669        183,002        129,504        116,932        478,053
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net investment income (loss)               5,972,694        745,317      2,480,616        886,122        713,205      1,147,434
                                        ------------    -----------    -----------    -----------    -----------    -----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                             6,403,348         20,247      1,534,000        298,379           --        4,550,722
Net unrealized gains (losses) on
   investments                            15,230,082        315,702      4,444,805        707,398           --        9,762,177
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net realized and unrealized gains
   (losses) on investments                21,633,430        335,949      5,978,805      1,005,777           --       14,312,899
                                        ------------    -----------    -----------    -----------    -----------    -----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $ 27,606,124    $ 1,081,266    $ 8,459,421    $ 1,891,899    $   713,205    $15,460,333
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.













- --------------------------------------------------------------------------------
Corporate Benefits                              120

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998




<TABLE>
<CAPTION>

                                                                                  INVESCO
                                     -------------------------------------------------------------------------------------------
                                                                                                                          Small
                                          Total           Total         Industrial                                       Company
                                         INVESCO         Return           Income        High Yield       Utilities       Growth
                                     -------------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Investment income
Dividends from mutual funds             $  1,625,860    $   312,534    $   514,174    $   769,805    $    29,058    $       289
Less valuation period deductions
   (Note B)                                  162,321         40,898         60,678         49,140         10,730            875
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net investment income (loss)               1,463,539        271,636        453,496        720,665         18,328           (586)
                                        ------------    -----------    -----------    -----------    -----------    -----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                               355,780        136,473        342,342       (151,382)        35,245         (6,898)
Net unrealized gains (losses) on
   investments                               248,681         73,689        359,519       (541,125)       282,500         74,098
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net realized and unrealized gains
   (losses) on investments                   604,461        210,162        701,861       (692,507)       317,745         67,200
                                        ------------    -----------    -----------    -----------    -----------    -----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $  2,068,000    $   481,798    $ 1,155,357    $    28,158    $   336,073    $    66,614
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>












See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              121

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998





<TABLE>
<CAPTION>

                                                                                Van Eck
                                       -----------------------------------------------------------------------------------------
                                                                       Worldwide                     Worldwide      Worldwide
                                           Total        Worldwide         Hard        Worldwide       Emerging         Real
                                          Van Eck        Balanced        Assets          Bond         Markets         Estate
                                       -----------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Investment income
Dividends from mutual funds             $    189,620    $    45,674    $   143,946        $  --          $  --          $  --
Less valuation period deductions
   (Note B)                                   11,393          1,050          8,170            212          1,736            225
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net investment income (loss)                 178,227         44,624        135,776           (212)        (1,736)          (225)
                                        ------------    -----------    -----------    -----------    -----------    -----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                              (260,570)         4,682       (162,110)           130       (101,436)        (1,836)
Net unrealized gains (losses) on
   investments                              (368,037)       (23,403)      (395,698)         3,953         47,140            (29)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net realized and unrealized gains
   (losses) on investments                  (628,607)       (18,721)      (557,808)         4,083        (54,296)        (1,865)
                                        ------------    -----------    -----------    -----------    -----------    -----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $   (450,380)   $    25,903    $  (422,032)   $     3,871    $   (56,032)   $    (2,090)
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.












- --------------------------------------------------------------------------------
Corporate Benefits                              122

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998




                                                           AIM
                                         ---------------------------------------
                                            Total       Capital     Government
                                             AIM     Appreciation   Securities
                                         ---------------------------------------

Investment income
Dividends from mutual funds             $   97,737    $   27,109    $   70,628
Less valuation period deductions
   (Note B)                                 13,888         3,056        10,832
                                        ----------    ----------    ----------
Net investment income (loss)                83,849        24,053        59,796
                                        ----------    ----------    ----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                               4,599        (3,315)        7,914
Net unrealized gains (losses) on
   investments                             154,087       119,225        34,862
                                        ----------    ----------    ----------
Net realized and unrealized gains
   (losses) on investments                 158,686       115,910        42,776
                                        ----------    ----------    ----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $  242,535    $  139,963    $  102,572
                                        ==========    ==========    ==========











See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              123

<PAGE>



                        Security Life Separate Account L1

                             Statement of Operations

                          Year Ended December 31, 1997



<TABLE>
<CAPTION>

                                             Total
                                              All            Total         Total          Total         Total          Total
                                           Divisions          NB           Alger        Fidelity       INVESCO        Van Eck
                                        ---------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Investment income
Dividends from mutual funds             $  4,158,702    $   678,740    $   323,895    $ 2,094,346    $ 1,039,818    $    21,903
Less valuation period deductions
    (Note B)                                 813,630        135,310        141,930        461,022         67,625          7,743
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net investment income (loss)               3,345,072        543,430        181,965      1,633,324        972,193         14,160
                                        ------------    -----------    -----------    -----------    -----------    -----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                            3,199,375        406,286        894,818      1,320,426        523,956         53,889
Net unrealized gains (losses) on
    investments                           10,643,150      2,273,595      1,647,989      6,476,412        298,662        (53,508)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net realized and unrealized gains
    (losses) on investments               13,842,525      2,679,881      2,542,807      7,796,838        822,618            381
                                        ------------    -----------    -----------    -----------    -----------    -----------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM OPERATIONS    $ 17,187,597    $ 3,223,311    $ 2,724,772    $ 9,430,162    $ 1,794,811    $    14,541
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.















- --------------------------------------------------------------------------------
Corporate Benefits                              124

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1997




<TABLE>
<CAPTION>

                                                                            NB
                                      --------------------------------------------------------------------------
                                          Total           Limited                     Government
                                            NB         Maturity Bond    Growth          Income      Partners
                                      --------------------------------------------------------------------------
<S>                                     <C>            <C>            <C>           <C>            <C>
Investment income
Dividends from mutual funds             $   678,740    $   156,667    $  183,497    $    72,086    $  266,490
Less valuation period deductions
    (Note B)                                135,310         33,725        24,959         10,366        66,260
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)                543,430        122,942       158,538         61,720       200,230
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                             406,286        (20,056)       14,997         25,762       385,583
Net unrealized gains (losses) on
    investments                           2,273,595        159,151       533,906         26,882     1,553,656
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
    (losses) on investments               2,679,881        139,095       548,903         52,644     1,939,239
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM OPERATIONS    $ 3,223,311    $   262,037    $  707,441    $   114,364    $2,139,469
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits                              125

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1997



<TABLE>
<CAPTION>

                                                                          Alger
                                        ------------------------------------------------------------------------
                                                          American      American                    American
                                             Total         Small         MidCap      American       Leveraged
                                             Alger     Capitalization    Growth       Growth         AllCap
                                        ------------------------------------------------------------------------
<S>                                     <C>            <C>            <C>           <C>            <C>

Investment income
Dividends from mutual funds             $   323,895    $   218,789    $   55,945    $    49,161    $     --
Less valuation period deductions
    (Note B)                                141,930         51,004        28,138         48,785        14,003
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)                181,965        167,785        27,807            376       (14,003)
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                             894,818        114,651       228,363        237,727       314,077
Net unrealized gains (losses) on
    investments                           1,647,989        483,518       246,489        970,056       (52,074)
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
    (losses) on investments               2,542,807        598,169       474,852      1,207,783       262,003
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM OPERATIONS    $ 2,724,772    $   765,954    $  502,659    $ 1,208,159    $  248,000
                                        ===========    ===========    ==========    ===========   ===========
</TABLE>


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits                              126

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1997



<TABLE>
<CAPTION>

                                                                           Fidelity
                                       ----------------------------------------------------------------------------------------
                                           Total            Asset                                       Money
                                         Fidelity          Manager        Growth       Overseas         Market       Index 500
                                       ----------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Investment income
Dividends from mutual funds             $  2,094,346    $   204,696    $   274,868    $   451,874    $   764,538    $   398,370
Less valuation period deductions
    (Note B)                                 461,022         27,097         91,298         60,714        107,253        174,660
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net investment income (loss)               1,633,324        177,599        183,570        391,160        657,285        223,710
                                        ------------    -----------    -----------    -----------    -----------    -----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                            1,320,426         33,000        662,436        332,544           --          292,446
Net unrealized gains (losses) on
    investments                            6,476,412        350,408      1,347,793       (305,456)          --        5,083,667
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net realized and unrealized gains
    (losses) on investments                7,796,838        383,408      2,010,229         27,088           --        5,376,113
                                        ------------    -----------    -----------    -----------    -----------    -----------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM OPERATIONS    $  9,430,162    $   561,007    $ 2,193,799    $   418,248    $   657,285    $ 5,599,823
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits                              127

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1997




<TABLE>
<CAPTION>

                                                                         INVESCO
                                      ---------------------------------------------------------------------------
                                           Total          Total       Industrial
                                          INVESCO        Return         Income       High Yield      Utilities
                                      ---------------------------------------------------------------------------
<S>                                     <C>            <C>            <C>           <C>            <C>
Investment income
Dividends from mutual funds             $ 1,039,818    $    76,461    $  417,376    $   519,369    $   26,612
Less valuation period deductions
    (Note B)                                 67,625         12,921        27,525         23,478         3,701
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)                972,193         63,540       389,851        495,891        22,911
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                             523,956         46,241       116,951        269,799        90,965
Net unrealized gains (losses) on
    investments                             298,662        203,429       324,767       (253,231)       23,697
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
    (losses) on investments                 822,618        249,670       441,718         16,568       114,662
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM OPERATIONS    $ 1,794,811    $   313,210    $  831,569    $   512,459    $  137,573
                                        ===========    ===========    ==========    ===========   ===========
</TABLE>


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits                              128

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1997




                                                         Van Eck
                                      ------------------------------------------
                                           Total       Worldwide     Worldwide
                                          Van Eck      Balanced     Hard Assets
                                      ------------------------------------------

INVESTMENT INCOME
Dividends from mutual funds             $   21,903    $    9,006    $   12,897
Less valuation period deductions
    (Note B)                                 7,743         3,329         4,414
                                        ----------    ----------    ----------
Net investment income (loss)                14,160         5,677         8,483
                                        ----------    ----------    ----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                             53,889        37,785        16,104
Net unrealized gains (losses) on
    investments                            (53,508)        4,122       (57,630)
                                        ----------    ----------    ----------
Net realized and unrealized gains
    (losses) on investments                    381        41,907       (41,526)
                                        ----------    ----------    ----------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM OPERATIONS    $   14,541    $   47,584    $  (33,043)
                                        ==========    ==========    ==========


See accompanying notes.












- --------------------------------------------------------------------------------
Corporate Benefits                              129

<PAGE>



                        Security Life Separate Account L1

                             Statement of Operations

                          Year Ended December 31, 1996

<TABLE>
<CAPTION>

                                            Total
                                             All             Total         Total         Total          Total         Total
                                          Divisions           NB           Alger        Fidelity       INVESCO       Van Eck
                                        --------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>

INVESTMENT INCOME
Dividends from mutual funds             $  1,183,779    $   292,143    $    56,842    $   593,973    $   238,653    $     2,168
Less valuation period deductions
    (Note B)                                 241,127         50,116         44,898        128,637         14,752          2,724
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net investment income (loss)                 942,652        242,027         11,944        465,336        223,901           (556)
                                        ------------    -----------    -----------    -----------    -----------    -----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                              401,852         86,478         62,058         97,833        143,358         12,125
Net unrealized gains (losses) on
    investments                            2,675,307        557,274        396,915      1,736,167        (43,084)        28,035
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net realized and unrealized gains
    (losses) on investments                3,077,159        643,752        458,973      1,834,000        100,274         40,160
                                        ------------    -----------    -----------    -----------    -----------    -----------

NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS           $  4,019,811    $   885,779    $   470,917    $ 2,299,336    $   324,175    $    39,604
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.










- --------------------------------------------------------------------------------
Corporate Benefits                              130

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1996




<TABLE>
<CAPTION>

                                                                         NB
                                       --------------------------------------------------------------------------
                                            Total         Limited                    Government
                                             NB        Maturity Bond     Growth        Income        Partners
                                       --------------------------------------------------------------------------
<S>                                     <C>            <C>            <C>           <C>            <C>

INVESTMENT INCOME
Dividends from mutual funds             $   292,143    $   127,305    $   76,287    $    35,420    $   53,131
Less valuation period deductions
    (Note B)                                 50,116         13,218         9,400          8,882        18,616
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)                242,027        114,087        66,887         26,538        34,515
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                              86,478        (16,561)      (22,601)         3,867       121,773
Net unrealized gains (losses) on
    investments                             557,274        (29,330)       65,061            443       521,100
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
    (losses) on investments                 643,752        (45,891)       42,460          4,310       642,873
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS           $   885,779    $    68,196    $  109,347    $    30,848    $  677,388
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits                              131

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1996



<TABLE>
<CAPTION>

                                                                          Alger
                                        ---------------------------------------------------------------------------
                                                        American         American                    American
                                          Total           Small           MidCap       American      Leveraged
                                          Alger      Capitalization       Growth        Growth        AllCap
                                        ---------------------------------------------------------------------------
<S>                                     <C>            <C>            <C>           <C>            <C>

Investment income
Dividends from mutual funds             $    56,842    $     7,668    $   10,435    $    37,109    $    1,630
Less valuation period deductions
    (Note B)                                 44,898         18,457         7,398         16,087         2,956
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)                 11,944        (10,789)        3,037         21,022        (1,326)
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                              62,058          8,187         9,936         22,907        21,028
Net unrealized gains (losses) on
    investments                             396,915         58,340        89,398        227,107        22,070
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
    (losses) on investments                 458,973         66,527        99,334        250,014        43,098
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS           $   470,917    $    55,738    $  102,371    $   271,036    $   41,772
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.












- --------------------------------------------------------------------------------
Corporate Benefits                              132

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1996



<TABLE>
<CAPTION>

                                                                        Fidelity
                                        -------------------------------------------------------------------------------------
                                            Total         Asset                                        Money
                                          Fidelity       Manager         Growth        Overseas        Market       Index 500
                                        ------------- ------------- -------------- ------------- -------------- -------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Investment income
Dividends from mutual funds             $    593,973    $     9,800    $   109,786    $    27,966    $   246,349    $   200,072
Less valuation period deductions
    (Note B)                                 128,637          3,818         25,455         16,972         35,006         47,386
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net investment income (loss)                 465,336          5,982         84,331         10,994        211,343        152,686
                                        ------------    -----------    -----------    -----------    -----------    -----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                               97,833          7,905          9,661         34,235           --           46,032
Net unrealized gains (losses) on
    investments                            1,736,167         63,068        273,435        238,529           --        1,161,135
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net realized and unrealized gains
    (losses) on investments                1,834,000         70,973        283,096        272,764           --        1,207,167
                                        ------------    -----------    -----------    -----------    -----------    -----------

NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS           $  2,299,336    $    76,955    $   367,427    $   283,758    $   211,343    $ 1,359,853
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits                              133

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1996



<TABLE>
<CAPTION>

                                                                          INVESCO
                                        -----------------------------------------------------------------------
                                             Total           Total     Industrial
                                            INVESCO         Return       Income       High Yield    Utilities
                                        -----------------------------------------------------------------------
<S>                                     <C>            <C>            <C>           <C>            <C>
Investment income
Dividends from mutual funds             $   238,653    $    25,285    $   93,816    $   114,676    $    4,876
Less valuation period deductions
    (Note B)                                 14,752          3,402         4,272          6,357           721
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)                223,901         21,883        89,544        108,319         4,155
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                             143,358         28,264        30,929         82,830         1,335
Net unrealized gains (losses) on
    investments                             (43,084)        10,956        (7,082)       (53,402)        6,444
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
    (losses) on investments                 100,274         39,220        23,847         29,428         7,779
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS           $   324,175    $    61,103    $  113,391    $   137,747    $   11,934
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits                              134

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1996





                                                      Van Eck
                                        ----------------------------------------
                                            Total      Worldwide     Worldwide
                                           Van Eck     Balanced     Hard Assets
                                        ----------------------------------------

INVESTMENT INCOME
Dividends from mutual funds             $    2,168    $      169    $    1,999
Less valuation period deductions
    (Note B)                                 2,724         1,304         1,420
                                        ----------    ----------    ----------
Net investment income (loss)                  (556)       (1,135)          579
                                        ----------    ----------    ----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                             12,125         2,984         9,141
Net unrealized gains (losses) on
    investments                             28,035        19,343         8,692
                                        ----------    ----------    ----------
Net realized and unrealized gains
    (losses) on investments                 40,160        22,327        17,833
                                        ----------    ----------    ----------

NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS           $   39,604    $   21,192    $   18,412
                                        ==========    ==========    ==========


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits                              135

<PAGE>



                        Security Life Separate Account L1

                       Statement of Changes in Net Assets

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                            Total
                                             All          Total        Total         Total       Total         Total       Total
                                          Divisions         NB         Alger       Fidelity     INVESCO       Van Eck       AIM
                                        --------------------------------------------------------------------------------------------
<S>                                     <C>           <C>          <C>          <C>           <C>          <C>         <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $ 16,007,172  $ 3,982,203  $ 4,326,660  $  5,972,694  $ 1,463,539  $  178,227  $   83,849
Net realized gains (losses) on
   investments                             8,536,274      347,823    1,685,294     6,403,348      355,780    (260,570)      4,599
Net unrealized gains (losses) on
   investments                            18,766,977   (2,323,636)   5,825,800    15,230,082      248,681    (368,037)    154,087
                                        ------------  -----------  -----------  ------------  -----------  ----------  ----------
Increase (decrease) in net assets
   from operations                        43,310,423    2,006,390   11,837,754    27,606,124    2,068,000    (450,380)    242,535
                                        ------------  -----------  -----------  ------------  -----------  ----------  ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             128,820,440   12,563,792   13,089,164    92,335,231    8,092,294     875,501   1,864,458
Cost of insurance and
   administrative charges                (14,458,798)  (2,063,802)  (2,525,683)   (8,200,381)  (1,481,570)   (108,634)    (78,728)
Benefit payments                            (306,862)     (11,220)     (26,492)     (259,989)      (9,161)       --          --
Surrenders                               (10,842,736)    (725,767)    (859,454)   (8,654,377)    (586,533)    (15,198)     (1,407)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   (3,936,799)   8,461,193    4,831,250   (25,231,056)   6,011,967     216,552   1,773,295
Other                                        (41,582)     (87,331)     (18,626)       54,208        9,107       1,060        --
                                        ------------  -----------  -----------  ------------  -----------  ----------  ----------
Increase (decrease) from principal
   transactions                           99,233,663   18,136,865   14,490,159    50,043,636   12,036,104     969,281   3,557,618
                                        ------------  -----------  -----------  ------------  -----------  ----------  ----------

Total increase (decrease) in net assets  142,544,086   20,143,255   26,327,913    77,649,760   14,104,104     518,901   3,800,153

Net assets at beginning of year          162,486,020   26,924,496   28,100,608    90,636,169   15,526,649   1,298,098        --
                                        ------------  -----------  -----------  ------------  -----------  ----------  ----------

Net assets at end of year               $305,030,106  $47,067,751  $54,428,521  $168,285,929  $29,630,753  $1,816,999  $3,800,153
                                        ============  ===========  ===========  ============  ===========  ==========  ==========
</TABLE>


See accompanying notes.












- --------------------------------------------------------------------------------
Corporate Benefits                              136

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998




<TABLE>
<CAPTION>

                                                                              NB
                                      -----------------------------------------------------------------------------
                                           Total           Limited                     Government
                                            NB          Maturity Bond     Growth         Income      Partners
                                      --------------- --------------- ------------- --------------- ---------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $ 3,982,203    $   322,085    $1,526,449    $   133,352    $2,000,317
Net realized gains (losses) on
   investments                              347,823         10,003      (264,148)       (53,894)      655,862
Net unrealized gains (losses) on
   investments                           (2,323,636)        59,369       (81,576)       (60,954)   (2,240,475)
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) in net assets
   from operations                        2,006,390        391,457     1,180,725         18,504       415,704
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             12,563,792      3,839,599     2,578,265         31,593     6,114,335
Cost of insurance and
   administrative charges                (2,063,802)      (492,782)     (393,894)       (14,839)   (1,162,287)
Benefit payments                            (11,220)          --            --             --         (11,220)
Surrenders                                 (725,767)       (15,922)     (419,497)        (3,243)     (287,105)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   8,461,193      5,212,588       513,663       (894,126)    3,629,068
Other                                       (87,331)       (31,757)        3,226        (31,566)      (27,234)
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) from principal
   transactions                          18,136,865      8,511,726     2,281,763       (912,181)    8,255,557
                                        -----------    -----------    ----------    -----------    ----------

Total increase (decrease) in net assets  20,143,255      8,903,183     3,462,488       (893,677)    8,671,261

Net assets at beginning of year          26,924,496      6,675,166     5,563,672        893,677    13,791,981
                                        -----------    -----------    ----------    -----------    ----------

Net assets at end of year               $47,067,751    $15,578,349    $9,026,160    $      --      $22,463,242
                                        ===========    ===========    ==========    ===========    ===========
</TABLE>


See accompanying notes.





- --------------------------------------------------------------------------------
Corporate Benefits                              137

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                                                            Alger
                                      ----------------------------------------------------------------------------
                                                          American       American                    American
                                           Total           Small          MidCap      American       Leveraged
                                           Alger       Capitalization     Growth       Growth         AllCap
                                      ----------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $ 4,326,660    $ 1,585,785    $  539,729    $ 2,083,336    $  117,810
Net realized gains (losses) on
   investments                            1,685,294        186,963       316,932        915,872       265,527
Net unrealized gains (losses) on
   investments                            5,825,800        166,990     1,022,340      3,099,428     1,537,042
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) in net assets
   from operations                       11,837,754      1,939,738     1,879,001      6,098,636     1,920,379
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             13,089,164      4,154,774     2,573,424      5,298,963     1,062,003
Cost of insurance and
   administrative charges                (2,525,683)      (803,988)     (473,224)      (989,260)     (259,211)
Benefit payments                            (26,492)       (14,248)      (12,244)          --            --
Surrenders                                 (859,454)      (196,345)     (376,263)      (216,867)      (69,979)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   4,831,250        (35,168)      528,261      3,094,366     1,243,791
Other                                       (18,626)          (504)      (14,286)         1,597        (5,433)
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) from principal
   transactions                          14,490,159      3,104,521     2,225,668      7,188,799     1,971,171
                                        -----------    -----------    ----------    -----------    ----------

Total increase (decrease) in net assets  26,327,913      5,044,259     4,104,669     13,287,435     3,891,550

Net assets at beginning of year          28,100,608     10,459,112     5,115,538      9,616,179     2,909,779
                                        -----------    -----------    ----------    -----------    ----------

Net assets at end of year               $54,428,521    $15,503,371    $9,220,207    $22,903,614    $6,801,329
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.





- --------------------------------------------------------------------------------
Corporate Benefits                              138

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                                                                Fidelity
                                       -------------------------------------------------------------------------------------------
                                            Total           Asset                                        Money
                                          Fidelity         Manager        Growth        Overseas         Market       Index 500
                                       -------------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>             <C>           <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $  5,972,694    $   745,317     $2,480,616    $   886,122    $   713,205    $ 1,147,434

Net realized gains (losses) on
   investments                             6,403,348         20,247      1,534,000        298,379           --        4,550,722
Net unrealized gains (losses) on
   investments                            15,230,082        315,702      4,444,805        707,398           --        9,762,177
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) in net assets
   from operations                        27,606,124      1,081,266      8,459,421      1,891,899        713,205     15,460,333
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              92,335,231      2,713,832      8,443,426      5,709,711     55,421,815     20,046,447
Cost of insurance and
   administrative charges                 (8,200,381)      (490,838)    (1,358,671)      (939,010)    (1,769,895)    (3,641,967)
Benefit payments                            (259,989)          --           (8,890)        (8,379)      (240,733)        (1,987)
Surrenders                                (8,654,377)      (652,157)    (2,494,098)      (438,536)    (2,335,262)    (2,734,324)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                  (25,231,056)     1,440,884      1,798,160      2,169,798    (48,429,964)    17,790,066
Other                                         54,208          7,219        (14,128)       (29,375)        39,827         50,665
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) from principal
   transactions                           50,043,636      3,018,940      6,365,799      6,464,209      2,685,788     31,508,900
                                        ------------    -----------    -----------    -----------    -----------    -----------

Total increase (decrease) in net assets   77,649,760      4,100,206     14,825,220      8,356,108      3,398,993     46,969,233

Net assets at beginning of year           90,636,169      6,137,073     18,074,922     12,225,779     15,013,259     39,185,136
                                        ------------    -----------    -----------    -----------    -----------    -----------

Net assets at end of year               $168,285,929    $10,237,279    $32,900,142    $20,581,887    $18,412,252    $86,154,369
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.




- --------------------------------------------------------------------------------
Corporate Benefits                              139

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                                                                  INVESCO
                                      -------------------------------------------------------------------------------------------
                                                                                                                         Small
                                           Total           Total        Industrial                                      Company
                                          INVESCO         Return          Income        High Yield       Utilities      Growth
                                      -------------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $  1,463,539    $   271,636    $   453,496    $   720,665    $    18,328    $      (586)
Net realized gains (losses) on
   investments                               355,780        136,473        342,342       (151,382)        35,245         (6,898)
Net unrealized gains (losses) on
   investments                               248,681         73,689        359,519       (541,125)       282,500         74,098
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) in net assets
   from operations                         2,068,000        481,798      1,155,357         28,158        336,073         66,614
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                               8,092,294      2,104,849      3,170,236      2,297,048        435,105         85,056
Cost of insurance and
   administrative charges                 (1,481,570)      (425,176)      (567,563)      (389,895)       (87,692)       (11,244)
Benefit payments                              (9,161)          --           (9,161)          --             --             --
Surrenders                                  (586,533)       (56,509)      (192,220)      (329,292)        (8,210)          (302)
Net transfers among divisions
   (including the loan division and
   Guaranteed interest division in
   the general account)                    6,011,967      2,955,200      1,315,595        931,519        201,017        608,636
Other                                          9,107            556         22,617        (18,840)         4,856            (82)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) from principal
   transactions                           12,036,104      4,578,920      3,739,504      2,490,540        545,076        682,064
                                        ------------    -----------    -----------    -----------    -----------    -----------

Total increase (decrease) in net assets   14,104,104      5,060,718      4,894,861      2,518,698        881,149        748,678

Net assets at beginning of year           15,526,649      3,044,610      5,958,144      5,364,084      1,159,811           --
                                        ------------    -----------    -----------    -----------    -----------    -----------

Net assets at end of year               $ 29,630,753    $ 8,105,328    $10,853,005    $ 7,882,782    $ 2,040,960    $   748,678
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>




See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              140

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                                                                  Van Eck
                                      -------------------------------------------------------------------------------------------
                                                                           Worldwide                     Worldwide      Worldwide
                                             Total         Worldwide         Hard        Worldwide        Emerging         Real
                                            Van Eck        Balanced         Assets         Bonds          Markets         Estate
                                      -------------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $    178,227    $    44,624    $   135,776    $      (212)   $    (1,736)   $      (225)
Net realized gains (losses) on
   investments                              (260,570)         4,682       (162,110)           130       (101,436)        (1,836)
Net unrealized gains (losses) on
   investments                              (368,037)       (23,403)      (395,698)         3,953         47,140            (29)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) in net assets
   from operations                          (450,380)        25,903       (422,032)         3,871        (56,032)        (2,090)
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                 875,501         (1,347)       571,430        129,336        137,102         38,980
Cost of insurance and
   administrative charges                   (108,634)        (9,423)       (86,867)        (1,544)        (7,777)        (3,023)
Benefit payments                                --             --             --              --             --             --
Surrenders                                   (15,198)        (3,105)       (11,871)           --             --            (222)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                      216,552       (399,466)       111,286         74,151        387,960         42,621
Other                                          1,060             90          1,059             (7)           (97)            15
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) from principal
   transactions                              969,281       (413,251)       585,037        201,936        517,188         78,371
                                        ------------    -----------    -----------    -----------    -----------    -----------

Total increase (decrease) in net assets      518,901       (387,348)       163,005        205,807        461,156         76,281

Net assets at beginning of year            1,298,098        387,348        910,750           --             --             --
                                        ------------    -----------    -----------    -----------    -----------    -----------

Net assets at end of year               $  1,816,999    $      --      $ 1,073,755    $   205,807    $   461,156    $    76,281
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.




- --------------------------------------------------------------------------------
Corporate Benefits                              141

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998


                                                           AIM
                                         ---------------------------------------
                                           Total         Capital     Government
                                            AIM       Appreciation   Securities
                                         ---------------------------------------

INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $   83,849    $   24,053    $   59,796
Net realized gains (losses) on
   investments                               4,599        (3,315)        7,914
Net unrealized gains (losses) on
   investments                             154,087       119,225        34,862
                                        ----------    ----------    ----------
Increase (decrease) in net assets
   from operations                         242,535       139,963       102,572
                                        ----------    ----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             1,864,458       329,635     1,534,823
Cost of insurance and
   administrative charges                  (78,728)      (28,940)      (49,788)
Benefit payments                              --            --            --
Surrenders                                  (1,407)       (1,407)         --
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                  1,773,295       765,185     1,008,110
Other                                         --            --            --
                                        ----------    ----------    ----------
Increase (decrease) from principal
   transactions                          3,557,618     1,064,473     2,493,145
                                        ----------    ----------    ----------

Total increase (decrease) in net assets  3,800,153     1,204,436     2,595,717

Net assets at beginning of year               --            --            --
                                        ----------    ----------    ----------

Net assets at end of year               $3,800,153    $1,204,436    $2,595,717
                                        ==========    ==========    ==========



See accompanying notes.



- --------------------------------------------------------------------------------
Corporate Benefits                              142

<PAGE>



                        Security Life Separate Account L1

                       Statement of Changes in Net Assets

                          Year Ended December 31, 1997

<TABLE>
<CAPTION>

                                           Total
                                            All           Total          Total           Total          Total          Total
                                         Divisions          NB           Alger          Fidelity       INVESCO        Van Eck
                                      -------------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $  3,345,072    $   543,430    $   181,965    $ 1,633,324    $   972,193    $    14,160
Net realized gains (losses) on
   investments                             3,199,375        406,286        894,818      1,320,426        523,956         53,889
Net unrealized gains (losses) on
   investments                            10,643,150      2,273,595      1,647,989      6,476,412        298,662        (53,508)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) in net assets from
   operations                             17,187,597      3,223,311      2,724,772      9,430,162      1,794,811         14,541
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             104,747,260      5,555,766      6,944,048     89,309,110      2,683,620        254,716
Cost of insurance and
   administrative charges                 (8,284,944)      (957,887)    (1,466,664)    (5,155,026)      (614,145)       (91,222)
Benefit payments                            (406,386)       (20,591)       (63,369)      (322,263)          (163)          --
Surrenders                                (1,977,696)      (146,698)      (412,252)    (1,294,484)      (112,699)       (11,563)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   (6,642,529)     8,721,432      9,006,938    (32,708,946)     7,796,299        541,748
Other                                          5,891          9,817         11,046        (21,999)        11,180         (4,153)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) from principal
   transactions                           87,441,596     13,161,839     14,019,747     49,806,392      9,764,092        689,526
                                        ------------    -----------    -----------    -----------    -----------    -----------

Total increase (decrease) in net assets  104,629,193     16,385,150     16,744,519     59,236,554     11,558,903        704,067

Net assets at beginning of year           57,856,827     10,539,346     11,356,089     31,399,615      3,967,746        594,031
                                        ------------    -----------    -----------    -----------    -----------    -----------

Net assets at end of year               $162,486,020    $26,924,496    $28,100,608    $90,636,169    $15,526,649    $ 1,298,098
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>

See accompanying notes.





- --------------------------------------------------------------------------------
Corporate Benefits                              143

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1997



<TABLE>
<CAPTION>

                                                                              NB
                                       ------------------------------------------------------------------------
                                            Total        Limited                     Government
                                             NB       Maturity Bond      Growth        Income        Partners
                                       ------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $   543,430    $   122,942    $  158,538    $    61,720    $  200,230
Net realized gains (losses) on
   investments                              406,286        (20,056)       14,997         25,762       385,583
Net unrealized gains (losses) on
   investments                            2,273,595        159,151       533,906         26,882     1,553,656
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) in net assets from
   operations                             3,223,311        262,037       707,441        114,364     2,139,469
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              5,555,766      1,332,125     1,158,704        324,257     2,740,680
Cost of insurance and
   administrative charges                  (957,887)      (163,472)     (219,117)       (62,075)     (513,223)
Benefit payments                            (20,591)          --            --             --         (20,591)
Surrenders                                 (146,698)        (3,761)      (71,838)          (792)      (70,307)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   8,721,432      2,758,363     2,141,068     (1,023,987)    4,845,988
Other                                         9,817         (2,202)       11,700         (6,404)        6,723
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) from principal
   transactions                          13,161,839      3,921,053     3,020,517       (769,001)    6,989,270
                                        -----------    -----------    ----------    -----------    ----------

Total increase (decrease)  in net assets 16,385,150      4,183,090     3,727,958       (654,637)    9,128,739

Net assets at beginning of year          10,539,346      2,492,076     1,835,714      1,548,314     4,663,242
                                        -----------    -----------    ----------    -----------    ----------

Net assets at end of year               $26,924,496    $ 6,675,166    $5,563,672    $   893,677    $13,791,981
                                        ===========    ===========    ==========    ===========    ===========
</TABLE>


See accompanying notes.




- --------------------------------------------------------------------------------
Corporate Benefits                              144

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1997

<TABLE>
<CAPTION>

                                                                         Alger
                                       ------------------------------------------------------------------------------
                                                          American      American                     American
                                            Total          Small         MidCap       American       Leveraged
                                            Alger      Capitalization    Growth        Growth         AllCap
                                       --------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $   181,965    $   167,785    $   27,807    $       376    $  (14,003)
Net realized gains (losses) on
   investments                              894,818        114,651       228,363        237,727       314,077
Net unrealized gains (losses) on
   investments                            1,647,989        483,518       246,489        970,056       (52,074)
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) in net assets from
   operations                             2,724,772        765,954       502,659      1,208,159       248,000
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              6,944,048      2,630,863     1,276,492      2,334,377       702,316
Cost of insurance and
   administrative charges                (1,466,664)      (526,742)     (299,891)      (479,902)     (160,129)
Benefit payments                            (63,369)          --         (62,593)          (776)         --
Surrenders                                 (412,252)      (255,386)      (74,317)       (58,850)      (23,699)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   9,006,938      3,518,384     1,419,061      2,796,911     1,272,582
Other                                        11,046         (6,069)       19,072          2,082        (4,039)
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) from principal
   transactions                          14,019,747      5,361,050     2,277,824      4,593,842     1,787,031
                                        -----------    -----------    ----------    -----------    ----------

Total increase (decrease) in net assets  16,744,519      6,127,004     2,780,483      5,802,001     2,035,031

Net assets at beginning of year          11,356,089      4,332,108     2,335,055      3,814,178       874,748
                                        -----------    -----------    ----------    -----------    ----------

Net assets at end of year               $28,100,608    $10,459,112    $5,115,538    $ 9,616,179    $2,909,779
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.




- --------------------------------------------------------------------------------
Corporate Benefits                              145

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1997

<TABLE>
<CAPTION>

                                                                               Fidelity
                                       -----------------------------------------------------------------------------------------
                                           Total           Asset                                       Money
                                          Fidelity        Manager        Growth        Overseas        Market       Index 500
                                       -----------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $  1,633,324    $   177,599    $   183,570    $   391,160    $   657,285    $   223,710
Net realized gains (losses) on
   investments                             1,320,426         33,000        662,436        332,544           --          292,446
Net unrealized gains (losses) on
   investments                             6,476,412        350,408      1,347,793       (305,456)          --        5,083,667
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) in net assets from
   operations                              9,430,162        561,007      2,193,799        418,248        657,285      5,599,823
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              89,309,110      2,162,759      4,558,270      2,410,373     73,366,740      6,810,968
Cost of insurance and
   administrative charges                 (5,155,026)      (242,289)      (813,161)      (525,615)    (2,213,630)    (1,360,331)
Benefit payments                            (322,263)       (20,969)          (548)        (1,233)      (257,371)       (42,142)
Surrenders                                (1,294,484)       (92,218)      (135,829)       (91,869)      (870,621)      (103,947)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                  (32,708,946)     2,215,879      5,219,755      5,730,183    (63,929,591)    18,054,828
Other                                        (21,999)         7,567          3,217         10,563        (35,219)        (8,127)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) from principal
   transactions                           49,806,392      4,030,729      8,831,704      7,532,402      6,060,308     23,351,249
                                        ------------    -----------    -----------    -----------    -----------    -----------

Total increase (decrease) in net assets   59,236,554      4,591,736     11,025,503      7,950,650      6,717,593     28,951,072

Net assets at beginning of year           31,399,615      1,545,337      7,049,419      4,275,129      8,295,666     10,234,064
                                        ------------    -----------    -----------    -----------    -----------    -----------

Net assets at end of year               $ 90,636,169    $ 6,137,073    $18,074,922    $12,225,779    $15,013,259    $39,185,136
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.




- --------------------------------------------------------------------------------
Corporate Benefits                              146

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1997


<TABLE>
<CAPTION>

                                                                         INVESCO
                                      -------------------------------------------------------------------------------
                                           Total           Total        Industrial
                                          INVESCO         Return          Income        High Yield       Utilities
                                      --------------- --------------- --------------- --------------- ---------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $   972,193    $    63,540    $  389,851    $   495,891    $   22,911
Net realized gains (losses) on
   investments                              523,956         46,241       116,951        269,799        90,965
Net unrealized gains (losses) on
   investments                              298,662        203,429       324,767       (253,231)       23,697
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) in net assets from
   operations                             1,794,811        313,210       831,569        512,459       137,573
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              2,683,620        517,831     1,250,551        835,890        79,348
Cost of insurance and
   administrative charges                  (614,145)      (133,107)     (266,208)      (177,612)      (37,218)
Benefit payments                               (163)          --            --             (163)         --
Surrenders                                 (112,699)       (28,672)      (37,810)        (9,783)      (36,434)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   7,796,299      1,498,300     2,804,344      2,695,587       798,068
Other                                        11,180          2,581         6,081          2,305           213
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) from principal
   transactions                           9,764,092      1,856,933     3,756,958      3,346,224       803,977
                                        -----------    -----------    ----------    -----------    ----------

Total increase (decrease) in net assets  11,558,903      2,170,143     4,588,527      3,858,683       941,550

Net assets at beginning of year           3,967,746        874,467     1,369,617      1,505,401       218,261
                                        -----------    -----------    ----------    -----------    ----------

Net assets at end of year               $15,526,649    $ 3,044,610    $5,958,144    $ 5,364,084    $1,159,811
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.





- --------------------------------------------------------------------------------
Corporate Benefits                              147

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1997


                                                        Van Eck
                                        --------------------------------------
                                                                      Worldwide
                                           Total      Worldwide         Hard
                                          Van Eck      Balanced        Assets
                                        ----------    ----------    ----------

INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $   14,160    $    5,677    $    8,483
Net realized gains (losses) on
   investments                              53,889        37,785        16,104
Net unrealized gains (losses) on
   investments                             (53,508)        4,122       (57,630)
                                        ----------    ----------    ----------
Increase (decrease) in net assets from
   operations                               14,541        47,584       (33,043)
                                        ----------    ----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                               254,716        65,167       189,549
Cost of insurance and
   administrative charges                  (91,222)      (44,774)      (46,448)
Benefit payments                              --            --            --
Surrenders                                 (11,563)       (7,995)       (3,568)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                    541,748          (120)      541,868
Other                                       (4,153)         (319)       (3,834)
                                        ----------    ----------    ----------
Increase (decrease) from principal
   transactions                            689,526        11,959       677,567
                                        ----------    ----------    ----------

Total increase (decrease) in net assets    704,067        59,543       644,524

Net assets at beginning of year            594,031       327,805       266,226
                                        ----------    ----------    ----------

Net assets at end of year               $1,298,098    $  387,348    $  910,750
                                        ==========    ==========    ==========


See accompanying notes.




- --------------------------------------------------------------------------------
Corporate Benefits                              148

<PAGE>



                        Security Life Separate Account L1

                       Statement of Changes in Net Assets

                          Year Ended December 31, 1996


<TABLE>
<CAPTION>

                                            Total
                                             All            Total          Total          Total          Total          Total
                                          Divisions           NB           Alger         Fidelity       INVESCO        Van Eck
                                       -----------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $    942,652    $   242,027    $    11,944    $   465,336    $   223,901    $      (556)
Net realized gains (losses) on
  investments                                401,852         86,478         62,058         97,833        143,358         12,125
Net unrealized gains (losses) on
  investments                              2,675,307        557,274        396,915      1,736,167        (43,084)        28,035
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase in net assets from
  operations                               4,019,811        885,779        470,917      2,299,336        324,175         39,604
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
  TRANSACTIONS
Net premiums                              44,534,972      2,246,849      2,646,310     38,833,137        609,861        198,815
Cost of insurance and
  administrative charges                  (2,843,666)      (378,501)      (531,589)    (1,733,703)      (158,637)       (41,236)
Benefit payments                              (9,641)          --           (9,457)          (184)          --             --
Surrenders                                  (139,851)       (10,863)       (32,300)       (89,374)        (5,730)        (1,584)
Net transfers among divisions
  (including the loan division and
  guaranteed interest division in
  the general account)                      (905,917)     3,446,134      6,535,350    (13,409,127)     2,217,943        303,783
Other                                        (25,415)         4,193         (1,186)       (29,113)         1,108           (417)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase from principal
  transactions                            40,610,482      5,307,812      8,607,128     23,571,636      2,664,545        459,361
                                        ------------    -----------    -----------    -----------    -----------    -----------

Total increase in net assets              44,630,293      6,193,591      9,078,045     25,870,972      2,988,720        498,965

Net assets at beginning of year           13,226,534      4,345,755      2,278,044      5,528,643        979,026         95,066
                                        ------------    -----------    -----------    -----------    -----------    -----------

Net assets at end of year               $ 57,856,827    $10,539,346    $11,356,089    $31,399,615    $ 3,967,746    $   594,031
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.





- --------------------------------------------------------------------------------
Corporate Benefits                              149

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1996


<TABLE>
<CAPTION>

                                                                            NB
                                       ---------------------------------------------------------------------------
                                            Total           Limited                  Government
                                             NB          Maturity Bond    Growth       Income        Partners
                                       ---------------------------------------------------------------------------

INCREASE IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $   242,027    $   114,087    $   66,887    $    26,538    $   34,515
Net realized gains (losses) on
   investments                               86,478        (16,561)      (22,601)         3,867       121,773
Net unrealized gains (losses) on
   investments                              557,274        (29,330)       65,061            443       521,100
                                        -----------    -----------    ----------    -----------    ----------
Increase in net assets from
   operations                               885,779         68,196       109,347         30,848       677,388
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              2,246,849        317,539       634,087        372,680       922,543
Cost of insurance and
   administrative charges                  (378,501)       (74,422)     (101,596)       (56,065)     (146,418)
Benefit payments                               --             --            --             --            --
Surrenders                                  (10,863)        (1,157)       (2,385)           (48)       (7,273)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   3,446,134        398,684       433,683        368,389     2,245,378
Other                                         4,193           (272)         (579)            41         5,003
                                        -----------    -----------    ----------    -----------    ----------
Increase from principal
   transactions                           5,307,812        640,372       963,210        684,997     3,019,233
                                        -----------    -----------    ----------    -----------    ----------

Total increase in net assets              6,193,591        708,568     1,072,557        715,845     3,696,621

Net assets at beginning of year           4,345,755      1,783,508       763,157        832,469       966,621
                                        -----------    -----------    ----------    -----------    ----------

Net assets at end of year               $10,539,346    $ 2,492,076    $1,835,714    $ 1,548,314    $4,663,242
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.




- --------------------------------------------------------------------------------
Corporate Benefits                              150

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1996


<TABLE>
<CAPTION>

                                                                         Alger
                                        ---------------------------------------------------------------------
                                                         American       American                    American
                                             Total         Small         MidCap        American     Leveraged
                                             Alger    Capitalization     Growth         Growth       AllCap
                                        ---------------------------------------------------------------------

Increase (decrease) in net assets

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $    11,944    $   (10,789)   $    3,037    $    21,022    $   (1,326)
Net realized gains (losses) on
   investments                               62,058          8,187         9,936         22,907        21,028
Net unrealized gains (losses) on
   investments                              396,915         58,340        89,398        227,107        22,070
                                        -----------    -----------    ----------    -----------    ----------
Increase in net assets from
   operations                               470,917         55,738       102,371        271,036        41,772
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              2,646,310        792,375       410,528      1,189,559       253,848
Cost of insurance and
   administrative charges                  (531,589)      (209,010)      (92,306)      (193,812)      (36,461)
Benefit payments                             (9,457)        (4,658)         --             --          (4,799)
Surrenders                                  (32,300)        (7,839)      (10,926)        (9,795)       (3,740)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   6,535,350      2,581,122     1,649,714      1,717,965       586,549
Other                                        (1,186)        (3,605)          587          1,213           619
                                        -----------    -----------    ----------    -----------    ----------
Increase from principal
   transactions                           8,607,128      3,148,385     1,957,597      2,705,130       796,016
                                        -----------    -----------    ----------    -----------    ----------

Total increase in net assets              9,078,045      3,204,123     2,059,968      2,976,166       837,788

Net assets at beginning of year           2,278,044      1,127,985       275,087        838,012        36,960
                                        -----------    -----------    ----------    -----------    ----------

Net assets at end of year               $11,356,089    $ 4,332,108    $2,335,055    $ 3,814,178    $  874,748
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.





- --------------------------------------------------------------------------------
Corporate Benefits                              151

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1996


<TABLE>
<CAPTION>

                                                                           Fidelity
                                         -----------------------------------------------------------------------------------------
                                             Total           Asset                                       Money
                                           Fidelity         Manager        Growth        Overseas        Market        Index 500
                                         -----------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $    465,336    $     5,982    $    84,331    $    10,994    $   211,343    $   152,686
Net realized gains (losses) on
   investments                                97,833          7,905          9,661         34,235           --           46,032
Net unrealized gains (losses) on
   investments                             1,736,167         63,068        273,435        238,529           --        1,161,135
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase in net assets from
   operations                              2,299,336         76,955        367,427        283,758        211,343      1,359,853
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              38,833,137        202,285      1,158,382        537,007     36,012,540        922,923
Cost of insurance and
   administrative charges                 (1,733,703)       (59,703)      (298,466)      (145,781)      (938,219)      (291,534)
Benefit payments                                (184)          --             --             --             --             (184)
Surrenders                                   (89,374)          (973)        (9,215)        (8,511)       (56,983)       (13,692)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                  (13,409,127)     1,199,005      4,485,230      2,637,971    (28,785,556)     7,054,223
Other                                        (29,113)           277            (47)           (13)       (27,783)        (1,547)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase from principal
   transactions                           23,571,636      1,340,891      5,335,884      3,020,673      6,203,999      7,670,189
                                        ------------    -----------    -----------    -----------    -----------    -----------

Total increase in net assets              25,870,972      1,417,846      5,703,311      3,304,431      6,415,342      9,030,042

Net assets at beginning of year            5,528,643        127,491      1,346,108        970,698      1,880,324      1,204,022
                                        ------------    -----------    -----------    -----------    -----------    -----------

Net assets at end of year               $ 31,399,615    $ 1,545,337    $ 7,049,419    $ 4,275,129    $ 8,295,666    $10,234,064
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              152

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1996



<TABLE>
<CAPTION>

                                                                       INVESCO
                                         ----------------------------------------------------------------------
                                              Total         Total       Industrial
                                             INVESCO       Return         Income      High Yield     Utilities
                                         ----------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $   223,901    $    21,883    $   89,544    $   108,319    $    4,155
Net realized gains (losses) on
   investments                              143,358         28,264        30,929         82,830         1,335
Net unrealized gains (losses) on
   investments                              (43,084)        10,956        (7,082)       (53,402)        6,444
                                        -----------    -----------    ----------    -----------    ----------
Increase in net assets from
   operations                               324,175         61,103       113,391        137,747        11,934
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                609,861        199,674       243,848        121,818        44,521
Cost of insurance and
   administrative charges                  (158,637)       (45,283)      (55,233)       (48,934)       (9,187)
Benefit payments                               --             --            --             --            --
Surrenders                                   (5,730)        (2,038)       (2,171)        (1,386)         (135)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   2,217,943        506,505       810,269        750,404       150,765
Other                                         1,108            943          (126)           277            14
                                        -----------    -----------    ----------    -----------    ----------
Increase from principal
   transactions                           2,664,545        659,801       996,587        822,179       185,978
                                        -----------    -----------    ----------    -----------    ----------

Total increase in net assets              2,988,720        720,904     1,109,978        959,926       197,912

Net assets at beginning of year             979,026        153,563       259,639        545,475        20,349
                                        -----------    -----------    ----------    -----------    ----------

Net assets at end of year               $ 3,967,746    $   874,467    $1,369,617    $ 1,505,401    $  218,261
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.





- --------------------------------------------------------------------------------
Corporate Benefits                              153

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1996




                                                       Van Eck
                                       -----------------------------------------

                                            Total       Worldwide    Worldwide
                                           Van Eck      Balanced    Hard Assets
                                       -----------------------------------------

INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $     (556)   $   (1,135)   $      579
Net realized gains (losses) on
   investments                              12,125         2,984         9,141
Net unrealized gains (losses) on
   investments                              28,035        19,343         8,692
                                        ----------    ----------    ----------
Increase in net assets from
   operations                               39,604        21,192        18,412
                                        ----------    ----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                               198,815       135,181        63,634
Cost of insurance and
   administrative charges                  (41,236)      (29,480)      (11,756)
Benefit payments                              --            --            --
Surrenders                                  (1,584)       (1,584)         --
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                    303,783       126,152       177,631
Other                                         (417)         (468)           51
                                        ----------    ----------    ----------
Increase from principal
   transactions                            459,361       229,801       229,560
                                        ----------    ----------    ----------

Total increase in net assets               498,965       250,993       247,972

Net assets at beginning of year             95,066        76,812        18,254
                                        ----------    ----------    ----------

Net assets at end of year               $  594,031    $  327,805    $  266,226
                                        ==========    ==========    ==========

See accompanying notes.


- --------------------------------------------------------------------------------
Corporate Benefits                              154

<PAGE>



                        Security Life Separate Account L1

                          Notes to Financial Statements

                                December 31, 1998


NOTE A. ORGANIZATION

Security Life Separate Account L1 (the "Separate Account") was established by
resolution of the Board of Directors of Security Life of Denver Insurance
Company (the "Company") on November 3, 1993. The Separate Account is organized
as a unit investment trust registered with the Securities and Exchange
Commission under the Investment Company Act of 1940.

The Separate Account supports the operations of the FirstLine and Strategic
Advantage Variable Universal Life ("FirstLine and Strategic Advantage") policies
offered by the Company. The Separate Account may be used to support other
variable life policies as they are offered by the Company. The assets of the
Separate Account are the property of the Company. However, the portion of the
Separate Account's assets attributable to the policies will not be used to
satisfy liabilities arising out of any other operations of the Company.

As of December 31, 1998, the Separate Account offered twenty-three investment
divisions available to the policyholders, each of which invests in an
independently managed mutual fund portfolio ("Fund"). The Funds are as follows:

PORTFOLIO MANAGERS/PORTFOLIOS (FUNDS)

Neuberger Berman Management Incorporated (NB)
     Neuberger Berman Limited Maturity Bond Portfolio
     Neuberger Berman Growth Portfolio
     Neuberger Berman Partners Portfolio

Fred Alger Management, Inc. (Alger)
     Alger American Small Capitalization Portfolio
     Alger American MidCap Growth Portfolio
     Alger American Growth Portfolio
     Alger American Leveraged AllCap Portfolio

Fidelity Management & Research Company (Fidelity)
     Fidelity Investments VIP II Asset Manager Portfolio
     Fidelity Investments VIP Growth Portfolio
     Fidelity Investments VIP Overseas Portfolio
     Fidelity Investments VIP Money Market Portfolio
     Fidelity Investments VIP II Index 500 Portfolio


- --------------------------------------------------------------------------------
Corporate Benefits                              155

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE A. ORGANIZATION (CONTINUED)

INVESCO Funds Group, Inc. (INVESCO)
     INVESCO VIF Total Return Portfolio
     INVESCO VIF Industrial Income Portfolio
     INVESCO VIF High Yield Portfolio
     INVESCO VIF Utilities Portfolio
     INVESCO VIF Small Company Growth Portfolio

Van Eck Associates Corporation (Van Eck)
     Van Eck Worldwide Hard Assets Portfolio (formerly known as "Van Eck Gold
       and Natural Resources Portfolio")
     Van Eck Worldwide Real Estate Portfolio
     Van Eck Worldwide Emerging Markets Portfolio
     Van Eck Worldwide Bond Portfolio

AIM Advisors, Inc. (AIM)
     AIM VI - Capital Appreciation Portfolio
     AIM VI - Government Securities Portfolio

Effective May 1, 1997, the Divisions of the Separate Account investing in the
Neuberger Berman Government Income Portfolio and the Van Eck Worldwide Balanced
Portfolio stopped accepting new investments. These divisions were discontinued
during 1998.

Effective February 19, 1998, six new divisions became available to the
policyholders for investment in the following funds:

Van Eck Associates Corporation (Van Eck)
     Van Eck Worldwide Real Estate Portfolio
     Van Eck Worldwide Emerging Markets Portfolio
     Van Eck Worldwide Bond Portfolio

AIM Advisors, Inc. (AIM)
     AIM VI - Capital Appreciation Portfolio
     AIM VI - Government Securities Portfolio

INVESCO Funds Group, Inc. (INVESCO)
     INVESCO VIF Small Company Growth Portfolio


- --------------------------------------------------------------------------------
Corporate Benefits                              156

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE A. ORGANIZATION (CONTINUED)

The FirstLine and FirstLine policies allow the policyholders to specify the
allocation of their net premium to the various Funds. They can also transfer
their account values among the Funds. The FirstLine and Strategic Advantage
products also provide the policyholders the option to allocate their net
premiums, or to transfer their account values, to a Guaranteed Interest Division
("GID") in the Company's general account. The GID guarantees a rate of interest
to the policyholder, and it is not variable in nature. Therefore, it is not
included in these Separate Account statements.

NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying financial statements of the Separate Account have been prepared
on the basis of generally accepted accounting principles ("GAAP"). The
preparation of financial statements in conformity with GAAP requires management
to make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

The significant accounting principles followed by the Separate Account and the
methods of applying those principles are presented below or in the footnotes
which follow:

INVESTMENT VALUATION--The investments in shares of the Funds are valued at the
closing net asset value (market value) per share as determined by the Funds on
the day of measurement.

INVESTMENT TRANSACTIONS AND RELATED INVESTMENT INCOME--The investments in shares
of the Funds are accounted for on the date the order to buy or sell is
confirmed. Dividend income and distributions of capital gains are recorded on
the ex-dividend date. Realized gains and losses from sales transactions are
reported using the first-in, first-out ("FIFO") method of accounting for cost.
The difference between cost and current market value of investments owned on the
day of measurement is recorded as unrealized gain or loss on investment.

VALUATION PERIOD DEDUCTIONS--Charges are made directly against the assets of the
Separate Account divisions and are reflected daily in the computation of the
unit values of the divisions.




- --------------------------------------------------------------------------------
Corporate Benefits                              157

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

A daily deduction, at an annual rate of .75% of the daily asset value of the
Separate Account divisions, is charged to the Separate Account for mortality and
expense risks assumed by the Company. Total mortality and expense charges for
the years ended December 31, 1998, 1997 and 1996 were $1,740,661; $813,630 and
$241,127, respectively.

POLICYHOLDER RESERVES--Policyholder reserves are recorded in the Separate
Account at the aggregate account values of the policyholders invested in the
Separate Account divisions. To the extent that benefits to be paid to the
policyholders exceed their account values, the Company will contribute
additional funds to the benefit proceeds.

















- --------------------------------------------------------------------------------
Corporate Benefits                              158

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)

NOTE C. INVESTMENTS

Fund shares are purchased at net asset value with net premiums (premium
payments, less sales and tax loads charged by the Company) and divisional
transfers from other divisions. Fund shares are redeemed for the payment of
benefits, for surrenders, for transfers to other divisions, and for charges by
the Company for certain cost of insurance and administrative charges. The cost
of insurance and administrative charges for the years ended December 31, 1998,
1997 and 1996 were $14,458,798; $8,284,944 and $2,843,666, respectively.
Dividends made by the Funds are reinvested in the Funds.

The following is a summary of Fund shares owned as of December 31, 1998:

<TABLE>
<CAPTION>

                                            Number              Net               Value
                                              of               Asset            of Shares           Cost of
                   FUND                     Shares             Value            at Market            Shares
- ----------------------------------------------------------------------------------------------------------------

<S>                                       <C>                  <C>         <C>                <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                   1,127,232.206       $13.82      $  15,578,349      $  15,334,595
   Growth                                    343,330.535       $26.29          9,026,160          8,510,696
   Government Income                             --            $11.14             --                 --
   Partners                                1,186,647.771       $18.93         22,463,242         22,570,797

Fred Alger Management, Inc.:
   American Small Capitalization             352,589.754       $43.97         15,503,371         14,851,950
   American MidCap Growth                    319,369.785       $28.87          9,220,207          7,858,579
   American Growth                           430,357.281       $53.22         22,903,614         18,608,688
   American Leveraged AllCap                 194,880.482       $34.90          6,801,329          5,293,171

Fidelity Management & Research Co.:
   Asset Manager                             563,726.801       $18.16         10,237,279          9,501,494
   Growth                                    733,232.497       $44.87         32,900,142         26,845,882
   Overseas                                1,026,528.069       $20.05         20,581,887         19,913,166
   Money Market                           18,412,252.400        $1.00         18,412,252         18,412,252
   Index 500                                 609,942.422      $141.25         86,154,369         70,067,500

INVESCO Funds Group, Inc.:
   Total Return                              488,861.727       $16.58          8,105,328          7,814,990
   Industrial Income                         583,181.351       $18.61         10,853,005         10,163,306
   High Yield                                696,358.875       $11.32          7,882,782          8,752,765
   Utilities                                 114,789.679       $17.78          2,040,960          1,727,429
   Small Company Growth                       64,989.440       $11.52            748,678            674,581

Van Eck Associates Corporation:
   Worldwide Balanced                             --           $12.03              --                 --
   Worldwide Hard Assets                     116,712.440        $9.20          1,073,755          1,517,809
   Worldwide Bond                             16,759.491       $12.28            205,807            201,853
   Worldwide Emerging Markets                 64,769.133        $7.12            461,156            414,017
   Worldwide Real Estate                       7,995.940        $9.54             76,281             76,310

AIM Advisors, Inc.:
   Capital Appreciation                       47,795.065       $25.20          1,204,436          1,085,211
   Government Securities                     232,175.030       $11.18          2,595,717          2,560,855
                                                                       -----------------  -----------------

Total                                                                       $305,030,106       $272,757,896
                                                                       =================  =================
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits                              159

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)


NOTE C. INVESTMENTS (CONTINUED)

For the year ended December 31, 1998, the cost of purchases (plus reinvested
dividends) and sales of investments are as follows:

<TABLE>
<CAPTION>

                                               Beginning                                                   End
FUND                                            of Year           Purchases            Sales             of Year
- ------------------------------------------------------------------------------------------------------------------

<S>                                            <C>               <C>               <C>                 <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                       $6,490,167        $11,289,258       ($2,444,830)        $15,334,595
   Growth                                       4,895,677          7,029,074        (3,414,055)          8,510,696
   Government Income                              833,365            137,502          (970,867)              --
   Partners                                    11,515,832         13,300,529        (2,245,564)         22,570,797

Fred Alger Management, Inc.:
   American Small Capitalization               10,791,047          8,512,969        (4,452,066)         14,851,950
   American MidCap Growth                       4,680,691          5,007,799        (1,829,911)          7,858,579
   American Growth                              8,426,205         12,330,367        (2,147,884)         18,608,688
   American Leveraged AllCap                    2,939,669          4,357,148        (2,003,646)          5,293,171

Fidelity Management & Research Co.:
   Asset Manager                                5,638,123          5,278,809        (1,415,438)          9,501,494
   Growth                                      16,477,099         23,941,147       (13,572,364)         26,845,882
   Overseas                                    12,237,937         23,905,882       (16,230,653)         19,913,166
   Money Market                                14,300,455         74,696,311       (70,584,514)         18,412,252
   Index 500                                   32,789,297         45,050,855        (7,772,652)         70,067,500

INVESCO Funds Group, Inc.:
   Total Return                                 2,812,500          5,585,718          (583,228)          7,814,990
   Industrial Income                            5,602,678          5,964,437        (1,403,809)         10,163,306
   High Yield                                   4,793,052         10,924,985        (6,965,272)          8,752,765
   Utilities                                    1,129,569            919,214          (321,354)          1,727,429
   Small Company Growth                             --               775,726          (101,145)            674,581

Van Eck Associates Corporation:
   Worldwide Balanced                             364,193             72,504          (436,697)               --
   Worldwide Hard Assets                          959,451          1,175,104          (616,746)          1,517,809
   Worldwide Bond                                   --               222,604           (20,751)            201,853
   Worldwide Emerging Markets                       --               771,909          (357,892)            414,017
   Worldwide Real Estate                            --                95,356           (19,046)             76,310

AIM Advisors, Inc.
   Capital Appreciation                             --             1,174,137           (88,926)          1,085,211
   Government Securities                            --             2,744,143          (183,288)          2,560,855
                                          ---------------       ------------     --------------       ------------

Total                                        $147,677,007       $265,263,487     ($140,182,598)       $272,757,896
                                          ===============       ============     ==============       ============
</TABLE>

Aggregate proceeds from sales of investments for the year ended December 31,
1998 were $148,718,872.

- --------------------------------------------------------------------------------
Corporate Benefits                              160

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE D. OTHER POLICY DEDUCTIONS

The FirstLine and Strategic Advantage products provide for certain deductions
for sales and tax loads from premium payments received from the policyholders
and for surrender charges and taxes from amounts paid to policyholders. Such
deductions are taken before the purchase of divisional units or after the
redemption of divisional units of the Separate Account. Such deductions are not
included in the Separate Account financial statements.

NOTE E. POLICY LOANS

The FirstLine and Strategic Advantage policies allow the policyholders to borrow
against their policies by using them as collateral for a loan. At the time of
borrowing against the policies, an amount equal to the loan amount is
transferred from the Separate Account divisions to a Loan Division in the
Company's General Account to secure the loan. As payments are made on the policy
loan, amounts are transferred back from the Loan Division to the Separate
Account divisions. Interest is credited to the balance in the Loan Division at a
fixed rate. The Loan Division is not variable in nature and is not included in
these Separate Account statements.

NOTE F. FEDERAL INCOME TAXES

The Separate Account is not taxed separately because the operations of the
Separate Account are part of the total operations of the Company. The Company is
taxed as a life insurance company under the Internal Revenue Code. The Separate
Account is not taxed as a "Regulated Investment Company" under subchapter "M" of
the Internal Revenue Code.














- --------------------------------------------------------------------------------
Corporate Benefits                              161

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)


NOTE G. SUMMARY OF CHANGES IN UNITS

The following schedule summarizes the changes in divisional units for the year
ended December 31, 1998:

<TABLE>
<CAPTION>

                                                                            (Decrease)
                                                                                for
                                         Outstanding        Increase        Withdrawals      Outstanding
                                         At Beginning     for Payments       and Other          At End
               Division                    of Year          Received        Deductions         of Year
- -----------------------------------------------------------------------------------------------------------

<S>                                    <C>              <C>             <C>                <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                 552,985.394      801,233.327     (108,659.600)    1,245,559.121
   Growth                                316,146.084      250,854.619     (119,514.327)      447,486.376
   Government Income                      75,811.559           58.537      (75,870.096)            --
   Partners                              626,285.721      455,096.290      (95,083.993)      986,298.018

Fred Alger Management, Inc.:
   American Small Capitalization         648,733.740      333,770.247     (143,811.569)      838,692.418
   American MidCap Growth                288,809.482      167,037.228      (53,314.238)      402,532.472
   American Growth                       569,990.309      442,313.190      (88,607.433)      923,696.066
   American Leveraged AllCap             148,542.639      102,168.282      (29,068.475)      221,642.446

Fidelity Management & Research Co.:
   Asset Manager                         410,906.106      270,972.780      (81,623.673)      600,255.213
   Growth                                983,842.388      614,542.294     (304,904.344)    1,293,480.338
   Overseas                              950,328.899      861,220.218     (381,889.210)    1,429,659.907
   Money Market                        1,303,059.881    5,059,561.984   (4,836,217.466)    1,526,404.399
   Index 500                           1,863,056.104    1,617,935.444     (265,001.029)    3,215,990.519

INVESCO Funds Group, Inc.:
   Total Return                          184,042.238      307,178.543      (40,663.565)      450,557.216
   Industrial Income                     297,553.033      216,644.366      (40,580.647)      473,616.752
   High Yield                            333,501.857      283,205.205     (129,848.414)      486,858.648
   Utilities                              78,118.685       41,701.114       (9,440.183)      110,379.616
   Small Company Growth                        --          71,535.065       (4,028.624)       67,506.441

Van Eck Associates Corporation:
   Worldwide Balanced                     32,139.282          190.627      (32,329.909)             --
   Worldwide Hard Assets                  77,046.773       68,491.375      (13,024.324)      132,513.824
   Worldwide Bond                              --          18,882.425         (226.108)       18,656.317
   Worldwide Emerging Markets                  --         105,064.405      (37,710.110)       67,354.295
   Worldwide Real Estate                       --           9,848.072       (1,082.840)        8,765.232

AIM Advisors, Inc.:
   Capital Appreciation                        --         108,895.839       (3,437.972)      105,457.867
   Government Securities                       --         261,432.015      (15,281.953)      246,150.062
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits                              162

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE G. SUMMARY OF CHANGES IN UNITS (CONTINUED)

The following schedule summarizes the changes in divisional units for the year
ended December 31, 1997:

<TABLE>
<CAPTION>

                                                                                (Decrease)
                                                                                    for
                                           Outstanding         Increase         Withdrawals      Outstanding
                                          At Beginning       for Payments        and Other          At End
                Division                     of Year           Received         Deductions         of Year
- --------------------------------------------------------------------------------------------------------------

<S>                                          <C>              <C>              <C>               <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                     218,725.891        334,572.082          (312.579)     552,985.394
   Growth                                    133,567.983        187,433.957        (4,855.856)     316,146.084
   Government Income                         142,773.403         30,012.660       (96,974.504)      75,811.559
   Partners                                  275,892.457        354,159.052        (3,765.788)     626,285.721

Fred Alger Management, Inc.:
   American Small Capitalization             297,073.322        368,659.345       (16,998.927)     648,733.740
   American MidCap Growth                    150,480.473        143,410.236        (5,081.227)     288,809.482
   American Growth                           282,175.287        292,019.948        (4,204.926)     569,990.309
   American Leveraged AllCap                  53,044.470         96,743.489        (1,245.320)     148,542.639

Fidelity Management & Research Co.:
   Asset Manager                             123,908.168        294,115.342        (7,117.404)     410,906.106
   Growth                                    470,285.667        522,440.765        (8,884.044)     983,842.388
   Overseas                                  367,948.109        589,863.772        (7,482.982)     950,328.899
   Money Market                              753,707.969      6,017,484.702    (5,468,132.790)   1,303,059.881
   Index 500                                 640,890.650      1,227,420.261        (5,254.807)   1,863,056.104

INVESCO Funds Group, Inc.:
   Total Return                               64,490.483        121,436.060        (1,884.305)     184,042.238
   Industrial Income                          87,035.356        212,619.908        (2,102.231)     297,553.033
   High Yield                                108,999.107        225,144.290          (641.540)     333,501.857
   Utilities                                  18,008.490         63,007.328        (2,897.133)      78,118.685

Van Eck Associates Corporation:
   Worldwide Balanced                         29,808.787          5,838.562        (3,508.067)      32,139.282
   Worldwide Hard Assets                      21,966.093         55,323.208          (242.528)      77,046.773
</TABLE>





- --------------------------------------------------------------------------------
Corporate Benefits                              163

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE G. SUMMARY OF CHANGES IN UNITS (CONTINUED)

The following schedule summarizes the changes in divisional units for the year
ended December 31, 1996:

<TABLE>
<CAPTION>

                                                                               (Decrease)
                                                                                   for
                                           Outstanding        Increase         Withdrawals       Outstanding
                                          at Beginning       or Payments        and Other          at End
               Division                      of Year          Received         Deductions          of Year
- --------------------------------------------------------------------------------------------------------------

<S>                                          <C>             <C>              <C>                  <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                     162,009.578        57,300.933          (584.620)      218,725.891
   Growth                                     60,162.107        74,132.806          (726.930)      133,567.983
   Government Income                          77,187.706        65,930.987          (345.290)      142,773.403
   Partners                                   73,535.288       203,456.199        (1,099.030)      275,892.457

Fred Alger Management, Inc.:
   American Small Capitalization              80,027.266       218,770.486        (1,724.430)      297,073.322
   American MidCap Growth                     19,692.860       131,814.883        (1,027.270)      150,480.473
   American Growth                            69,805.233       214,057.614        (1,687.560)      282,175.287
   American Leveraged AllCap                   2,494.731        51,210.999          (661.260)       53,044.470

Fidelity Management & Research Co.:
   Asset Manager                              11,627.088       112,576.840          (295.760)      123,908.168
   Growth                                    102,248.988       369,855.299        (1,818.620)      470,285.667
   Overseas                                   93,906.733       275,584.696        (1,543.320)      367,948.109
   Money Market                              178,653.159     3,174,656.740    (2,599,601.930)      753,707.969
   Index 500                                  91,903.027       551,031.963        (2,044.340)      640,890.650

INVESCO Funds Group, Inc.:
   Total Return                               12,602.664        52,659.359          (771.540)       64,490.483
   Industrial Income                          20,026.102        67,339.104          (329.850)       87,035.356
   High Yield                                 45,708.358        63,646.889          (356.140)      108,999.107
   Utilities                                   1,879.859        16,197.511           (68.880)       18,008.490

Van Eck Associates Corporation:
   Worldwide Balanced                          7,739.274        22,412.363          (342.850)       29,808.787
   Worldwide Hard Assets                       1,765.913        20,257.020           (56.840)       21,966.093
</TABLE>





- --------------------------------------------------------------------------------
Corporate Benefits                              164

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)

NOTE H. NET ASSETS

Net assets at December 31, 1998 consisted of the following:

<TABLE>
<CAPTION>

                                                                               Accumulated          Net
                                                              Accumulated      Net Realized      Unrealized
                                                              Investment          Gains            Gains
                                             Principal          Income         (Losses) On       (Losses) On
               Division                     Transactions        (Loss)         Investments       Investments       Net Assets
- ------------------------------------------------------------------------------------------------------------------------------

<S>                                        <C>               <C>             <C>               <C>               <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                   $  14,798,256     $    554,555    $    (18,215)     $     243,753     $  15,578,349
   Growth                                      7,028,181        1,750,191        (267,675)           515,463         9,026,160
   Government Income                           (197,709)          219,245         (21,536)                 -                 -
   Partners                                   19,164,868        2,232,497        1,173,430         (107,553)        22,463,242

Fred Alger Management, Inc.:
   American Small Capitalization              12,782,408        1,740,285          329,258           651,420        15,503,371
   American MidCap Growth                      6,729,922          570,025          558,634         1,361,626         9,220,207
   American Growth                            15,328,177        2,102,491        1,178,019         4,294,927        22,903,614
   American Leveraged AllCap                   4,597,430          102,339          593,403         1,508,157         6,801,329

Fidelity Management & Research Co.:
   Asset Manager                               8,511,070          928,642           61,784           735,783        10,237,279
   Growth                                     21,880,758        2,745,144        2,220,029         6,054,211        32,900,142
   Overseas                                   17,959,130        1,286,196          667,842           668,719        20,581,887
   Money Market                               16,762,206        1,650,046                -                 -        18,412,252
   Index 500                                  63,645,284        1,521,424        4,900,792        16,086,869        86,154,369

INVESCO Funds Group, Inc.:
   Total Return                                7,241,724          359,909          213,358           290,337         8,105,328
   Industrial Income                           8,730,383          941,544          491,379           689,699        10,853,005
   High Yield                                  7,183,287        1,366,993          202,483         (869,981)         7,882,782
   Utilities                                   1,554,382           45,485          127,560           313,533         2,040,960
   Small Company Growth                          682,064            (586)          (6,898)            74,098           748,678

Van Eck Associates Corporation:
   Worldwide Balanced                           (94,857)           49,411           45,446                 -                 -
   Worldwide Hard Assets                       1,509,491          144,822        (136,502)         (444,056)         1,073,755
   Worldwide Bond                                201,935            (212)              130             3,954           205,807
   Worldwide Emerging Markets                    517,189          (1,736)        (101,436)            47,139           461,156
   Worldwide Real Estate                          78,370            (225)          (1,836)              (28)            76,281

AIM Advisors, Inc.:
   Capital Appreciation                        1,064,475           24,052          (3,314)           119,223         1,204,436
   Government Securities                       2,493,145           59,796            7,914            34,862         2,595,717
                                            ------------      -----------      -----------       -----------      ------------
Total                                       $240,151,569      $20,392,333      $12,214,049       $32,272,155      $305,030,106
                                            ============      ===========      ===========       ===========      ============
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits                              165

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE I. YEAR 2000 (UNAUDITED)

The Company has initiated a program to prepare the Company's computer systems
and applications for the year 2000. This program includes all systems utilized
by the Company as well as the systems of other companies that interface with the
Company. The Company has completed an assessment and is in the process of
modifying portions of its software so that its computer systems will function
properly with respect to dates in the year 2000 and thereafter. Accordingly, the
Company does not expect the amounts required for this project to have a material
effect on its financial position.

The project is estimated to be completed no later than June 1999, which is prior
to any anticipated impact on its operating systems. The Company believes that
with modifications to existing software, and conversions to new software, the
Year 2000 will not pose significant operational problems for its computer
software systems. However, if such modifications and conversions are not made,
or are not completed in a timely manner, it could have a material impact on the
operations of the Company.

The Company has initiated formal communications and interface testing plans with
all of its suppliers and customers to determine the extent to which its
interface systems are vulnerable to those third parties' failure to have their
systems Year 2000 compatible and will act accordingly to prevent operational
disruptions.













- --------------------------------------------------------------------------------
Corporate Benefits                              166

<PAGE>













                                            Financial Statements - Unaudited

                                            Security Life Separate Account L1
                                            of Security Life of Denver
                                            Insurance Company


                                            Nine months ended September 30, 1999





- --------------------------------------------------------------------------------
Corporate Benefits                              167
<PAGE>


                        Security Life Separate Account L1

                        Financial Statements - Unaudited


                      Nine months ended September 30, 1999





                                    CONTENTS

Financial Statements - Unaudited

Statement of Net Assets .....................................................169
Statement of Operations .....................................................176
Statement of Changes in Net Assets ..........................................183
Notes to Financial Statements ...............................................190













- --------------------------------------------------------------------------------
Corporate Benefits                              168
<PAGE>




                        Security Life Separate Account L1

                             Statement of Net Assets
                                   (Unaudited)
                               September 30, 1999

<TABLE>
<CAPTION>
                                 TOTAL
                                  ALL          TOTAL          TOTAL         TOTAL         TOTAL         TOTAL         TOTAL
                               DIVISIONS         NB           ALGER        FIDELITY      INVESCO       VAN ECK         AIM
                              -------------  ------------   ------------ -------------  ------------  -----------    -----------
<S>                           <C>            <C>            <C>          <C>            <C>           <C>            <C>

ASSETS
Investments in mutual funds
at market value (Note C)      $408,389,528   $47,839,833    $76,536,852  $234,421,699   $37,761,399   $3,989,478     $7,840,267
                              -------------  ------------   ------------ -------------  ------------  -----------    -----------
Net assets                    $408,389,528   $47,839,833    $76,536,852  $234,421,699   $37,761,399   $3,989,478     $7,840,267
                              =============  ============   ============ =============  ============  ===========    ===========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)     $408,389,528   $47,839,833    $76,536,852  $234,421,699   $37,761,399   $3,989,478     $7,840,267
                              -------------  ------------   ------------ -------------  ------------  -----------    -----------

TOTAL POLICYHOLDER RESERVES   $408,389,528   $47,839,833    $76,536,852  $234,421,699   $37,761,399   $3,989,478     $7,840,267
                              =============  ============   ============ =============  ============  ===========    ===========
</TABLE>


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits                              169
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


<TABLE>
<CAPTION>
                                                              NB
                                  -----------------------------------------------------------
                                      TOTAL         LIMITED
                                       NB        MATURITY BOND     GROWTH        PARTNERS
                                  -------------- --------------  ------------  --------------

<S>                                <C>           <C>              <C>          <C>
ASSETS
Investments in mutual funds at
   market value (Note C)            $47,839,833    $13,068,057     $9,619,934    $25,151,842
                                  -------------  -------------   ------------  --------------
Net assets                          $47,839,833    $13,068,057     $9,619,934    $25,151,842
                                  =============  ==============  ============  ==============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)           $47,839,833    $13,068,057     $9,619,934    $25,151,842
                                  -------------  --------------  ------------  --------------

TOTAL POLICYHOLDER RESERVES         $47,839,833    $13,068,057     $9,619,934    $25,151,842
                                  =============  ==============  ============  ==============

Number of division units
outstanding
   (Note G)                                      1,039,622.674    473,888.373  1,125,362.057
                                                 ==============  ============  ==============

Value per divisional unit                               $12.57         $20.30         $22.35
                                                 ==============  ============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              170
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


<TABLE>
<CAPTION>
                                                                    ALGER
                                  --------------------------------------------------------------------------
                                                   AMERICAN       AMERICAN                      AMERICAN
                                      TOTAL          SMALL         MIDCAP        AMERICAN       LEVERAGED
                                      ALGER      CAPITALIZATION    GROWTH         GROWTH         ALLCAP
                                  -------------  --------------  ------------  --------------  -------------

<S>                               <C>            <C>             <C>           <C>             <C>
ASSETS
Investments in mutual funds at
   market value (Note C)            $76,536,852    $19,498,480    $12,472,535    $31,328,893    $13,236,944
                                  -------------  --------------  ------------  -------------   -------------
Net assets                          $76,536,852    $19,498,480    $12,472,535    $31,328,893    $13,236,944
                                  =============  ==============  ============  ==============  =============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)           $76,536,852    $19,498,480    $12,472,535    $31,328,893    $13,236,944
                                  -------------  --------------  ------------  --------------  -------------

TOTAL POLICYHOLDER RESERVES         $76,536,852    $19,498,480    $12,472,535    $31,328,893    $13,236,944
                                  =============  ==============  ============  ==============  =============

Number of division units
outstanding
   (Note G)                                        969,591.252    521,645.131  1,155,621.285    341,422.339
                                                 ==============  ============  ==============  =============

Value per divisional unit                               $20.11         $23.91         $27.11         $38.77
                                                 ==============  ============  ==============  =============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              171
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


<TABLE>
<CAPTION>
                                                                       FIDELITY
                                 --------------------------------------------------------------------------------------
                                     TOTAL          ASSET                                       MONEY
                                    FIDELITY       MANAGER        GROWTH        OVERSEAS        MARKET       INDEX 500
                                 --------------  ------------  -------------  -------------  -------------  -------------

<S>                              <C>             <C>           <C>            <C>            <C>            <C>
ASSETS
Investments in mutual funds at
   market value (Note C)           $234,421,699   $10,482,357   $42,362,233     $26,565,028   $34,894,073   $120,118,008
                                 --------------  ------------  -------------  -------------  -------------  -------------
Net assets                         $234,421,699   $10,482,357   $42,362,233     $26,565,028   $34,894,073   $120,118,008
                                 ==============  ============  =============  =============  =============  =============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)          $234,421,699   $10,482,357   $42,362,233     $26,565,028   $34,894,073   $120,118,008
                                 --------------  ------------  -------------  -------------  -------------  -------------

TOTAL POLICYHOLDER RESERVES        $234,421,699   $10,482,357   $42,362,233     $26,565,028   $34,894,073   $120,118,008
                                 ==============  ============  =============  ============== =============  =============

Number of division units
outstanding
   (Note G)                                       605,216.916  1,505,409.839  1,623,779.218  2,804,989.794  4,294,530.144
                                                 ============  =============  =============  =============  =============

Value per divisional unit                              $17.32        $28.14          $16.36         $12.44         $27.97
                                                 ============  =============  =============  =============  =============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              172
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


<TABLE>
<CAPTION>
                                                                          INVESCO
                                  -----------------------------------------------------------------------------------------
                                      TOTAL          TOTAL       INDUSTRIAL                                  SMALL COMPANY
                                     INVESCO        RETURN         INCOME       HIGH YIELD      UTILITIES       GROWTH
                                  --------------  -------------  ------------  -------------  -------------  --------------

<S>                               <C>             <C>            <C>           <C>            <C>            <C>
ASSETS
Investments in mutual funds at
   market value (Note C)            $37,761,399    $10,081,573    $13,672,547     $8,460,163     $3,283,833     $2,263,283
                                  --------------  -------------  ------------  -------------  -------------  --------------
Net assets                          $37,761,399    $10,081,573    $13,672,547     $8,460,163     $3,283,833     $2,263,283
                                  ==============  =============  ============  =============  =============  ==============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)           $37,761,399    $10,081,573    $13,672,547     $8,460,163     $3,283,833     $2,263,283
                                  --------------  -------------  ------------  -------------  -------------  --------------

TOTAL POLICYHOLDER RESERVES         $37,761,399    $10,081,573    $13,672,547     $8,460,163     $3,283,833     $2,263,283
                                  ==============  =============  ============  =============  =============  ==============

Number of division units
outstanding
   (Note G)                                        587,846.822    564,281.758    498,536.417    166,522.972    158,826.877
                                                  =============  ============  =============  =============  ==============

Value per divisional unit                               $17.15         $24.23         $16.97         $19.72         $14.25
                                                  =============  ============  =============  =============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              173
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


<TABLE>
<CAPTION>
                                                                  VAN ECK
                                   -----------------------------------------------------------------------
                                                 WORLDWIDE                     WORLDWIDE      WORLDWIDE
                                     TOTAL         HARD         WORLDWIDE      EMERGING         REAL
                                    VAN ECK       ASSETS          BOND          MARKETS        ESTATE
                                   ----------  -------------  -------------  -------------  --------------

<S>                                <C>         <C>            <C>            <C>            <C>
ASSETS
Investments in mutual funds at
   market value (Note C)           $3,989,478     $1,953,938       $433,186     $1,345,900       $256,454
                                   ----------  -------------  -------------  -------------  --------------
Net assets                         $3,989,478     $1,953,938       $433,186     $1,345,900       $256,454
                                   ==========  =============  =============  =============  ==============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)          $3,989,478     $1,953,938       $433,186     $1,345,900       $256,454
                                   ----------  -------------  -------------  -------------  --------------

TOTAL POLICYHOLDER RESERVES        $3,989,478     $1,953,938       $433,186     $1,345,900       $256,454
                                   ==========  =============  =============  =============  ==============

Number of division units
outstanding
   (Note G)                                      206,329.250     41,934.753    154,879.171     29,109.421
                                               =============  =============  =============  ==============

Value per divisional unit                              $9.47         $10.33          $8.69          $8.81
                                               =============  =============  =============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              174
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


                                                            AIM
                                         ---------------------------------------
                                           TOTAL         CAPITAL      GOVERNMENT
                                            AIM        APPRECIATION   SECURITIES
                                         ----------- ---------------- ----------

ASSETS
Investments in mutual funds at
   market value (Note C)                  $7,840,267    $3,053,235    $4,787,032
                                         ------------ ------------- ------------
Net assets                                $7,840,267    $3,053,235    $4,787,032
                                         ============ ============= ============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                 $7,840,267    $3,053,235    $4,787,032
                                         ------------ ------------- ------------

TOTAL POLICYHOLDER RESERVES               $7,840,267    $3,053,235    $4,787,032
                                         ============ ============= ============

Number of division units outstanding
   (Note G)                                            252,333.471   462,515.169
                                                      ============= ============

Value per divisional unit                                   $12.10        $10.35
                                                      ============= ============


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              175
<PAGE>


                        Security Life Separate Account L1

                             Statement of Operations
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                     TOTAL
                                      ALL          TOTAL        TOTAL         TOTAL        TOTAL      TOTAL      TOTAL
                                   DIVISIONS        NB          ALGER       FIDELITY      INVESCO    VAN ECK      AIM
                                  ------------  ------------  -----------  -----------  -----------  --------  -----------

<S>                               <C>           <C>           <C>          <C>          <C>          <C>       <C>
INVESTMENT INCOME
Dividends from mutual funds       $16,941,715    $2,123,919    $7,325,481   $7,461,489            -   $30,826           -
Less valuation period deductions
    (Note B)                        2,046,339       273,318       384,719    1,140,818     $196,400    18,383     $32,701
                                  ------------  ------------  -----------  -----------  -----------  --------  -----------
Net investment income (loss)       14,895,376     1,850,601     6,940,762    6,320,671    (196,400)    12,443    (32,701)
                                  ------------  ------------  -----------  -----------  -----------  --------  -----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                    13,909,102     (135,889)     3,847,712    9,196,782      916,656    60,896      22,945
Net unrealized gains (losses) on
    investments                   (10,871,813)  (2,235,009)   (4,536,943)  (4,797,945)      321,114   299,818      77,152
                                  ------------  ------------  -----------  -----------  -----------  --------  -----------
Net realized and unrealized
gains (losses) on investments       3,037,289   (2,370,898)     (689,231)    4,398,837    1,237,770   360,714     100,097
                                  ------------  ------------  -----------  -----------  -----------  --------  -----------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                    $17,932,665    ($520,297)    $6,251,531  $10,719,508   $1,041,370  $373,157     $67,396
                                  ============  ============  ===========  ===========  ===========  ========  ===========
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              176
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                              NB
                                  -----------------------------------------------------------
                                      TOTAL         LIMITED
                                       NB        MATURITY BOND     GROWTH        PARTNERS
                                  -------------  -------------  -------------  --------------

<S>                               <C>            <C>            <C>            <C>
INVESTMENT INCOME
Dividends from mutual funds          $2,123,919       $911,596       $453,085       $759,238
Less valuation period deductions
    (Note B)                            273,318         83,757         49,751        139,810
                                  -------------  -------------  -------------  --------------
Net investment income (loss)          1,850,601        827,839        403,334        619,428
                                  -------------  -------------  -------------  --------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                       (135,889)      (253,335)      (271,898)        389,344
Net unrealized gains (losses) on
    investments                     (2,235,009)      (517,057)       (40,207)    (1,677,745)
                                  -------------  -------------  -------------  --------------
Net realized and unrealized
gains (losses) on investments       (2,370,898)      (770,392)      (312,105)    (1,288,401)
                                  -------------  -------------  -------------  --------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                       ($520,297)        $57,447        $91,229     ($668,973)
                                  =============  =============  =============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              177

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                                    ALGER
                                  --------------------------------------------------------------------------
                                                   AMERICAN       AMERICAN                      AMERICAN
                                      TOTAL          SMALL         MIDCAP        AMERICAN       LEVERAGED
                                      ALGER      CAPITALIZATION    GROWTH         GROWTH         ALLCAP
                                  -------------  --------------  ------------  --------------  -------------

<S>                               <C>            <C>             <C>           <C>             <C>
INVESTMENT INCOME
Dividends from mutual funds          $7,325,481     $2,200,048     $1,636,538     $2,764,203       $724,692
Less valuation period deductions
    (Note B)                            384,719         97,314         61,293        165,157         60,955
                                  -------------  --------------  ------------  --------------  -------------
Net investment income (loss)          6,940,762      2,102,734      1,575,245      2,599,046        663,737
                                  -------------  --------------  ------------  --------------  -------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                       3,847,712      (254,740)        155,044      1,688,880      2,258,528
Net unrealized gains (losses) on
    investments                     (4,536,943)      (358,981)    (1,323,462)    (2,152,621)      (701,879)
                                  -------------  --------------  ------------  --------------  -------------
Net realized and unrealized
gains (losses) on investments         (689,231)      (613,721)    (1,168,418)      (463,741)      1,556,649
                                  -------------  --------------  ------------  --------------  -------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                     $6,251,531     $1,489,013       $406,827     $2,135,305     $2,220,386
                                  =============  ==============  ============  ==============  =============
</TABLE>


See accompanying notes.


- --------------------------------------------------------------------------------
Corporate Benefits                              178
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                                     FIDELITY
                                  -------------------------------------------------------------------------------
                                     TOTAL        ASSET                                   MONEY
                                   FIDELITY      MANAGER       GROWTH      OVERSEAS      MARKET      INDEX 500
                                  -----------  -----------  ------------  -----------  -----------  ------------

<S>                               <C>             <C>         <C>          <C>            <C>        <C>
INVESTMENT INCOME
Dividends from mutual funds        $7,461,489     $798,528    $3,508,501     $820,014     $830,711   $1,503,735
Less valuation period deductions
    (Note B)                        1,140,818       61,269       217,300      131,693      126,634      603,922
                                  -----------  -----------  ------------  -----------  -----------  ------------
Net investment income (loss)        6,320,671      737,259     3,291,201      688,321      704,077      899,813
                                  -----------  -----------  ------------  -----------  -----------  ------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                     9,196,782      114,141     6,110,588      276,971            -    2,695,082
Net unrealized gains (losses) on
    investments                   (4,797,945)    (685,209)   (5,671,895)    2,098,113            -    (538,954)
                                  -----------  -----------  ------------  -----------  -----------  ------------
Net realized and unrealized
gains (losses) on investments       4,398,837    (571,068)       438,693    2,375,084            -    2,156,128
                                  -----------  -----------  ------------  -----------  -----------  ------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                    $10,719,508     $166,191    $3,729,894   $3,063,405     $704,077   $3,055,941
                                  ===========  ===========  ============  ===========  ===========  ============
</TABLE>


See accompanying notes.


- --------------------------------------------------------------------------------
Corporate Benefits                              179
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                                       INVESCO
                                  -----------------------------------------------------------------------------------
                                                                                                            SMALL
                                      TOTAL          TOTAL       INDUSTRIAL                                COMPANY
                                     INVESCO        RETURN         INCOME       HIGH YIELD    UTILITIES    GROWTH
                                  -------------  -------------  -------------  -------------  ---------  ------------

<S>                               <C>            <C>            <C>            <C>            <C>        <C>
INVESTMENT INCOME
Dividends from mutual funds                   -              -              -              -          -            -
Less valuation period deductions
    (Note B)                           $196,400        $52,259        $69,936        $48,767    $16,883       $8,555
                                  -------------  -------------  -------------  -------------  ---------  ------------
Net investment income (loss)          (196,400)       (52,259)       (69,936)       (48,767)   (16,883)      (8,555)
                                  -------------  -------------  -------------  -------------  ---------  ------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                         916,656        282,794        423,686      (191,447)    298,134      103,489
Net unrealized gains (losses) on
    investments                         321,114      (720,172)        195,085        636,457  (165,901)      375,645
                                  -------------  -------------  -------------  -------------  ---------  ------------
Net realized and unrealized
gains (losses) on investments         1,237,770      (437,378)        618,771        445,010    132,233      479,134
                                  -------------  -------------  -------------  -------------  ---------  ------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                       $1,041,370     ($489,637)       $548,835       $396,243   $115,350     $470,579
                                  =============  =============  =============  =============  =========  ============
</TABLE>


See accompanying notes.


- --------------------------------------------------------------------------------
Corporate Benefits                              180
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                               VAN ECK
                                  -----------------------------------------------------------------
                                                WORLDWIDE                  WORLDWIDE    WORLDWIDE
                                     TOTAL        HARD       WORLDWIDE     EMERGING       REAL
                                    VAN ECK      ASSETS         BOND        MARKETS      ESTATE
                                  -----------  -----------  ------------  -----------  ------------

<S>                               <C>          <C>          <C>           <C>          <C>
INVESTMENT INCOME
Dividends from mutual funds           $30,826      $16,585       $12,446            -       $1,795
Less valuation period deductions
    (Note B)                           18,383        8,697         1,849       $6,909          928
                                  -----------  -----------  ------------  -----------  ------------
Net investment income (loss)           12,443        7,888        10,597      (6,909)          867
                                  -----------  -----------  ------------  -----------  ------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                        60,896    (325,719)       (6,324)      391,099        1,840
Net unrealized gains (losses) on
    investments                       299,818      531,534      (21,361)    (205,448)      (4,907)
                                  -----------  -----------  ------------  -----------  ------------
Net realized and unrealized
gains (losses) on investments         360,714      205,815      (27,685)      185,651      (3,067)
                                  -----------  -----------  ------------  -----------  ------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                       $373,157     $213,703     ($17,088)     $178,742     ($2,200)
                                  ===========  ===========  ============  ===========  ============
</TABLE>



See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              181
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


                                                      AIM
                                  ---------------------------------------------
                                      TOTAL         CAPITAL      GOVERNMENT
                                       AIM       APPRECIATION    SECURITIES
                                  -------------- -------------- --------------

INVESTMENT INCOME
Dividends from mutual funds                   -              -              -
Less valuation period deductions
    (Note B)                            $32,701        $11,381        $21,320
                                  -------------- -------------- --------------
Net investment income (loss)           (32,701)       (11,381)       (21,320)
                                  -------------- -------------- --------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                          22,945         29,983        (7,038)
Net unrealized gains (losses) on
    investments                          77,152         99,305       (22,153)
                                  -------------- -------------- --------------
Net realized and unrealized
gains (losses) on investments           100,097        129,288       (29,191)
                                  -------------- -------------- --------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                          $67,396       $117,907      ($50,511)
                                  ============== ============== ==============


See accompanying notes.


- --------------------------------------------------------------------------------
Corporate Benefits                              182
<PAGE>


                        Security Life Separate Account L1

                       Statement of Changes in Net Assets
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                     TOTAL
                                      ALL          TOTAL         TOTAL        TOTAL         TOTAL        TOTAL       TOTAL
                                   DIVISIONS         NB          ALGER       FIDELITY      INVESCO      VAN ECK       AIM
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------

<S>                               <C>           <C>           <C>          <C>           <C>           <C>         <C>
INCREASE (DECREASE) IN NET
ASSETS

OPERATIONS
Net investment income (loss)       $14,895,376    $1,850,601   $6,940,762    $6,320,671    ($196,400)    $12,443     ($32,701)
Net realized gains (losses) on
  investments                       13,909,102     (135,889)    3,847,712     9,196,782       916,656     60,896        22,945
Net unrealized gains (losses) on
  investments                     (10,871,813)   (2,235,009)  (4,536,943)   (4,797,945)       321,114    299,818        77,152
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------
Increase (decrease) in net
assets from
  operations                        17,932,665     (520,297)    6,251,531    10,719,508     1,041,370    373,157        67,396
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------

CHANGES FROM PRINCIPAL
  TRANSACTIONS
Net premiums                       110,942,823     6,925,705   12,949,887    77,880,480     9,878,594  1,039,893     2,268,264
Cost of insurance and
  administrative charges          (14,797,978)   (1,647,897)  (2,733,031)   (8,219,106)   (1,820,827)  (122,396)     (254,721)
Benefit payments                     (519,243)             -            -     (519,243)             -          -             -
Surrenders                        (12,100,319)   (1,404,466)  (2,698,139)   (5,903,232)   (1,465,154)   (28,634)     (600,694)
Net transfers among divisions
  (including the loan division
  and guaranteed interest
  division in the general
  account)                           1,848,227   (2,584,204)    8,363,932   (7,896,857)       519,983    891,599     2,553,774

Other                                   53,247         3,241     (25,849)        74,220      (23,320)     18,860         6,095
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------
Increase (decrease) from
  principal transactions            85,426,757     1,292,379   15,856,800    55,416,262     7,089,276  1,799,322     3,972,718
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------

Total increase (decrease) in       103,359,422       772,082   22,108,331    66,135,770     8,130,646  2,172,479     4,040,114
net assets

Net assets at beginning of         305,030,106    47,067,751   54,428,521   168,285,929    29,630,753  1,816,999     3,800,153
period
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------

Net assets at end of period       $408,389,528   $47,839,833  $76,536,852  $234,421,699   $37,761,399  $3,989,478   $7,840,267
                                  ============  ============  ===========  ============  ============  ==========  ============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              183
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                              NB
                                  -----------------------------------------------------------
                                      TOTAL         LIMITED
                                       NB        MATURITY BOND     GROWTH        PARTNERS
                                  -------------  -------------  -------------  --------------

<S>                               <C>            <C>            <C>            <C>
INCREASE IN NET ASSETS

OPERATIONS
Net investment income (loss)         $1,850,601       $827,839       $403,334       $619,428
Net realized gains (losses) on
   investments                        (135,889)      (253,335)      (271,898)        389,344
Net unrealized gains (losses) on
   investments                      (2,235,009)      (517,057)       (40,207)    (1,677,745)
                                  -------------  -------------  -------------  --------------
Increase (decrease) in net
assets from
   operations                         (520,297)         57,447         91,229      (668,973)
                                  -------------  -------------  -------------  --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                          6,925,705      1,882,305      1,428,513      3,614,887
Cost of insurance and
   administrative charges           (1,647,897)      (426,622)      (276,240)      (945,035)
Benefit payments                              -              -              -              -
Surrenders                          (1,404,466)    (1,000,100)      (125,647)      (278,719)
Net transfers among divisions
   (including the loan division
   and guaranteed interest
   division in the general
   account)                         (2,584,204)    (3,045,474)      (516,834)        978,104
Other                                     3,241         22,152        (7,247)       (11,664)
                                  -------------  -------------  -------------  --------------
Increase (decrease) from
  principal transactions              1,292,379    (2,567,739)        502,545      3,357,573
                                  -------------  -------------  -------------  --------------

Total increase (decrease) in            772,082    (2,510,292)        593,774      2,688,600
net assets

Net assets at beginning of
period                               47,067,751     15,578,349      9,026,160     22,463,242
                                  -------------  -------------  -------------  --------------

Net assets at end of period         $47,839,833    $13,068,057     $9,619,934    $25,151,842
                                  =============  =============  =============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              184
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                                    ALGER
                                  --------------------------------------------------------------------------
                                                   AMERICAN       AMERICAN                      AMERICAN
                                      TOTAL          SMALL         MIDCAP        AMERICAN       LEVERAGED
                                      ALGER      CAPITALIZATION    GROWTH         GROWTH         ALLCAP
                                  -------------  --------------  ------------  -------------  --------------

<S>                               <C>            <C>             <C>           <C>            <C>
INCREASE (DECREASE) IN NET
ASSETS

OPERATIONS
Net investment income (loss)         $6,940,762     $2,102,734     $1,575,245     $2,599,046       $663,737
Net realized gains (losses) on
   investments                        3,847,712      (254,740)        155,044      1,688,880      2,258,528
Net unrealized gains (losses) on
   investments                      (4,536,943)      (358,981)    (1,323,462)    (2,152,621)      (701,879)
                                  -------------  --------------  ------------  -------------  --------------
Increase (decrease) in net
assets from
   operations                         6,251,531      1,489,013        406,827      2,135,305      2,220,386
                                  -------------  --------------  ------------  -------------  --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                         12,949,887      3,095,456      2,456,242      5,358,862      2,039,327
Cost of insurance and
   administrative charges           (2,733,031)      (686,623)      (472,644)    (1,156,906)      (416,858)
Benefit payments                              -              -              -              -              -
Surrenders                          (2,698,139)      (916,830)      (246,128)      (985,915)      (549,266)
Net transfers among divisions
   (including the loan division
   and guaranteed interest
   division in the general
   account)                           8,363,932      1,057,181      1,130,939      3,097,863      3,077,949
Other                                  (25,849)       (43,088)       (22,908)       (23,930)         64,077
                                  -------------  --------------  ------------  -------------  --------------
Increase (decrease) from
  principal transactions             15,856,800      2,506,096      2,845,501      6,289,974      4,215,229
                                  -------------  --------------  ------------  -------------  --------------

Total increase (decrease) in         22,108,331      3,995,109      3,252,328      8,425,279      6,435,615
net assets

Net assets at beginning of
period                               54,428,521     15,503,371      9,220,207     22,903,614      6,801,329
                                  -------------  --------------  ------------  -------------  --------------

Net assets at end of period         $76,536,852    $19,498,480    $12,472,535    $31,328,893    $13,236,944
                                  =============  ==============  ============  =============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              185
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                                      FIDELITY
                                  ---------------------------------------------------------------------------------
                                     TOTAL         ASSET                                   MONEY
                                    FIDELITY      MANAGER      GROWTH       OVERSEAS       MARKET      INDEX 500
                                  ------------  -----------  -----------  ------------  ------------  -------------

<S>                               <C>           <C>          <C>          <C>           <C>           <C>
INCREASE (DECREASE) IN NET
ASSETS

OPERATIONS
Net investment income (loss)        $6,320,671     $737,259   $3,291,201      $688,321      $704,077      $899,813
Net realized gains (losses) on
   investments                       9,196,782      114,141    6,110,588       276,971             -     2,695,082
Net unrealized gains (losses) on
   investments                     (4,797,945)    (685,209)  (5,671,895)     2,098,113             -     (538,954)
                                  ------------  -----------  -----------  ------------  ------------  -------------
Increase (decrease) in net
assets from operations              10,719,508      166,191    3,729,894     3,063,405       704,077     3,055,941
                                  ------------  -----------  -----------  ------------  ------------  -------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                        77,880,480    2,465,876    6,610,837     4,280,132    41,327,338    23,196,297
Cost of insurance and
   administrative charges          (8,219,106)    (451,606)  (1,371,050)     (775,628)   (1,547,061)   (4,073,761)
Benefit payments                     (519,243)            -            -             -     (519,243)             -
Surrenders                         (5,903,232)    (611,510)    (665,962)   (1,152,367)   (1,149,832)   (2,323,561)
Net transfers among divisions
   (including the loan division
and
   guaranteed interest division
in
   the general account)            (7,896,857)  (1,322,166)    1,133,206       546,846  (22,310,341)    14,055,598
Other                                   74,220      (1,707)       25,166        20,753      (23,117)        53,125
                                  ------------  -----------  -----------  ------------  ------------  -------------
Increase (decrease) from
  principal transactions            55,416,262       78,887    5,732,197     2,919,736    15,777,744    30,907,698
                                  ------------  -----------  -----------  ------------  ------------  -------------

Total increase (decrease) in        66,135,770      245,078    9,462,091     5,983,141    16,481,821    33,963,639
net assets

Net assets at beginning of         168,285,929   10,237,279   32,900,142    20,581,887    18,412,252    86,154,369
period                            ------------  -----------  -----------  ------------  ------------  -------------

Net assets at end of period       $234,421,699  $10,482,357  $42,362,233   $26,565,028   $34,894,073  $120,118,008
                                  ============  ===========  ===========  ============  ============  =============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              186
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                                        INVESCO
                                  -------------------------------------------------------------------------------------
                                                                                                              SMALL
                                      TOTAL          TOTAL       INDUSTRIAL                                  COMPANY
                                     INVESCO        RETURN         INCOME       HIGH YIELD     UTILITIES     GROWTH
                                  -------------  -------------  -------------  -------------  -----------  ------------

<S>                               <C>            <C>            <C>            <C>            <C>          <C>
INCREASE (DECREASE) IN NET
ASSETS

OPERATIONS
Net investment income (loss)         ($196,400)      ($52,259)      ($69,936)      ($48,767)    ($16,883)     ($8,555)
Net realized gains (losses) on
   investments                          916,656        282,794        423,686      (191,447)      298,134      103,489
Net unrealized gains (losses) on
   investments                          321,114      (720,172)        195,085        636,457    (165,901)      375,645
                                  -------------  -------------  -------------  -------------  -----------  ------------
Increase (decrease) in net
assets from
   operations                         1,041,370      (489,637)        548,835        396,243      115,350      470,579
                                  -------------  -------------  -------------  -------------  -----------  ------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                          9,878,594      3,952,616      3,467,604      1,336,363      782,410      339,601
Cost of insurance and
   administrative charges           (1,820,827)      (579,891)      (678,755)      (354,536)    (141,851)     (65,794)
Benefit payments                              -              -              -              -            -            -
Surrenders                          (1,465,154)      (205,183)      (302,722)      (119,092)    (819,566)     (18,591)
Net transfers among divisions
   (including the loan division
   and guaranteed interest
   division in the general
   account)                             519,983      (693,682)      (187,353)      (686,420)    1,304,087      783,351
Other                                  (23,320)        (7,978)       (28,067)          4,823        2,443        5,459
                                  -------------  -------------  -------------  -------------  -----------  ------------
Increase (decrease) from
  principal transactions              7,089,276      2,465,882      2,270,707        181,138    1,127,523    1,044,026
                                  -------------  -------------  -------------  -------------  -----------  ------------

Total increase (decrease) in          8,130,646      1,976,245      2,819,542        577,381    1,242,873    1,514,605
net assets

Net assets at beginning of           29,630,753      8,105,328     10,853,005      7,882,782    2,040,960      748,678
period                            -------------  -------------  -------------  -------------  -----------  ------------

Net assets at end of period         $37,761,399    $10,081,573    $13,672,547     $8,460,163   $3,283,833   $2,263,283
                                  =============  =============  =============  =============  ===========  ============
</TABLE>


See accompanying notes

- --------------------------------------------------------------------------------
Corporate Benefits                              187
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                               VAN ECK
                                  -------------------------------------------------------------------
                                                 WORLDWIDE                  WORLDWIDE     WORLDWIDE
                                     TOTAL         HARD       WORLDWIDE     EMERGING         REAL
                                    VAN ECK       ASSETS        BOND         MARKETS        ESTATE
                                  ------------  -----------  -----------  -------------  -------------

<S>                                 <C>          <C>            <C>          <C>             <C>
INCREASE (DECREASE) IN NET
ASSETS

OPERATIONS
Net investment income (loss)           $12,443       $7,888      $10,597       ($6,909)          $867
Net realized gains (losses) on
   investments                          60,896    (325,719)      (6,324)        391,099         1,840
Net unrealized gains (losses) on
   investments                         299,818      531,534     (21,361)      (205,448)       (4,907)
                                  ------------  -----------  -----------  -------------  -------------
Increase (decrease) in net
assets from operations                 373,157      213,703     (17,088)        178,742       (2,200)
                                  ------------  -----------  -----------  -------------  -------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                         1,039,893      373,568      213,261        292,969       160,095
Cost of insurance and
   administrative charges            (122,396)     (63,579)     (12,138)       (38,335)       (8,344)
Benefit payments                             -            -            -              -             -
Surrenders                            (28,634)     (23,333)            -          (839)       (4,462)
Net transfers among divisions
   (including the loan division
and
   guaranteed interest division
in
   the general account)                891,599      364,250       41,907        450,879        34,563
Other                                   18,860       15,574        1,437          1,328           521
                                  ------------  -----------  -----------  -------------  -------------
Increase (decrease) from
  principal transactions             1,799,322      666,480      244,467        706,002       182,373
                                  ------------  -----------  -----------  -------------  -------------

Total increase (decrease) in         2,172,479      880,183      227,379        884,744       180,173
net assets

Net assets at beginning of           1,816,999    1,073,755      205,807        461,156        76,281
period
                                  ------------  -----------  -----------  -------------  -------------

Net assets at end of period         $3,989,478   $1,953,938     $433,186     $1,345,900      $256,454
                                  ============  ===========  ===========  =============  =============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              188
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


                                                      AIM
                                  ---------------------------------------------

                                      TOTAL         CAPITAL      GOVERNMENT
                                       AIM       APPRECIATION    SECURITIES
                                  -------------- -------------- --------------

INCREASE (DECREASE) IN NET
ASSETS

OPERATIONS
Net investment income (loss)          ($32,701)      ($11,381)      ($21,320)
Net realized gains (losses) on
   investments                           22,945         29,983        (7,038)
Net unrealized gains (losses) on
   investments                           77,152         99,305       (22,153)
                                  -------------- -------------- --------------
Increase (decrease) in net
assets from
   operations                            67,396        117,907       (50,511)
                                  -------------- -------------- --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                          2,268,264      1,133,728      1,134,536
Cost of insurance and
   administrative charges             (254,721)      (145,653)      (109,068)
Benefit payments                              -              -              -
Surrenders                            (600,694)       (17,852)      (582,842)
Net transfers among divisions
   (including the loan division
and
   guaranteed interest division
in
   the general account)               2,553,774        757,045      1,796,729
Other                                     6,095          3,624          2,471
                                  -------------- -------------- --------------
Increase (decrease) from
  principal transactions              3,972,718      1,730,892      2,241,826
                                  -------------- -------------- --------------

Total increase (decrease) in          4,040,114      1,848,799      2,191,315
net assets

Net assets at beginning of            3,800,153      1,204,436      2,595,717
period                            -------------- -------------- --------------

Net assets at end of period          $7,840,267     $3,053,235     $4,787,032
                                  ============== ============== ==============


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits                              189
<PAGE>


                        Security Life Separate Account L1

                          Notes to Financial Statements
                                   (Unaudited)
                               September 30, 1999


NOTE A. ORGANIZATION

Security Life Separate Account L1 (the "Separate Account") was established by
resolution of the Board of Directors of Security Life of Denver Insurance
Company (the "Company") on November 3, 1993. The Separate Account is organized
as a unit investment trust registered with the Securities and Exchange
Commission under the Investment Company Act of 1940.

The Separate Account supports the operations of the FirstLine Variable Universal
Life, Strategic Advantage Variable Universal Life and Variable Survivor
Universal Life ("Variable Universal Life Policies") policies offered by the
Company. The Separate Account may be used to support other variable life
policies as they are offered by the Company. The assets of the Separate Account
are the property of the Company. However, the portion of the Separate Account's
assets attributable to the policies will not be used to satisfy liabilities
arising out of any other operations of the Company.

As of September 30, 1999, the Separate Account offered twenty-three investment
divisions available to the policyholders, each of which invests in an
independently managed mutual fund portfolio ("Fund"). The Funds are as follows:

PORTFOLIO MANAGERS/PORTFOLIOS (FUNDS)

Neuberger Berman Management Incorporated (NB)
     Neuberger Berman Limited Maturity Bond Portfolio
     Neuberger Berman Growth Portfolio
     Neuberger Berman Partners Portfolio

Fred Alger Management, Inc. (Alger)
     Alger American Small Capitalization Portfolio
     Alger American MidCap Growth Portfolio
     Alger American Growth Portfolio
     Alger American Leveraged AllCap Portfolio

Fidelity Management & Research Company (Fidelity)
     Fidelity Investments VIP II Asset Manager Portfolio
     Fidelity Investments VIP Growth Portfolio
     Fidelity Investments VIP Overseas Portfolio
     Fidelity Investments VIP Money Market Portfolio
     Fidelity Investments VIP II Index 500 Portfolio

- --------------------------------------------------------------------------------
Corporate Benefits                              190
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)




NOTE A. ORGANIZATION (CONTINUED)

INVESCO Funds Group, Inc. (INVESCO)
     INVESCO VIF Total Return Portfolio
     INVESCO VIF Industrial Income Portfolio
     INVESCO VIF High Yield Portfolio
     INVESCO VIF Utilities Portfolio
     INVESCO VIF Small Company Growth Portfolio

Van Eck Associates Corporation (Van Eck)
     Van Eck Worldwide Hard Assets Portfolio
     Van Eck Worldwide Real Estate Portfolio
     Van Eck Worldwide Emerging Markets Portfolio
     Van Eck Worldwide Bond Portfolio

AIM Advisors, Inc. (AIM)
     AIM VI - Capital Appreciation Portfolio
     AIM VI - Government Securities Portfolio

The Variable Universal Life Policies allow the policyholders to specify the
allocation of their net premium to the various Funds. They can also transfer
their account values among the Funds. The Variable Universal Life Policies also
provide the policyholders the option to allocate their net premiums, or to
transfer their account values, to a Guaranteed Interest Division ("GID") in the
Company's general account. The GID guarantees a rate of interest to the
policyholder, and it is not variable in nature. Therefore, it is not included in
these Separate Account statements.











- --------------------------------------------------------------------------------
Corporate Benefits                              191
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)



NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying financial statements of the Separate Account have been prepared
on the basis of generally accepted accounting principles ("GAAP"). The
preparation of financial statements in conformity with GAAP requires management
to make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

The significant accounting principles followed by the Separate Account and the
methods of applying those principles are presented below or in the footnotes
which follow:

INVESTMENT VALUATION--The investments in shares of the Funds are valued at the
closing net asset value (market value) per share as determined by the Funds on
the day of measurement.

INVESTMENT TRANSACTIONS AND RELATED INVESTMENT INCOME--The investments in shares
of the Funds are accounted for on the date the order to buy or sell is
confirmed. Dividend income and distributions of capital gains are recorded on
the ex-dividend date. Realized gains and losses from sales transactions are
reported using the first-in, first-out ("FIFO") method of accounting for cost.
The difference between cost and current market value of investments owned on the
day of measurement is recorded as unrealized gain or loss on investment.

VALUATION PERIOD DEDUCTIONS--Charges are made directly against the assets of the
Separate Account divisions and are reflected daily in the computation of the
unit values of the divisions.











- --------------------------------------------------------------------------------
Corporate Benefits                              192
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)



NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

A daily deduction, at an annual rate of .75% of the daily asset value of the
Separate Account divisions, is charged to the Separate Account for mortality and
expense risks assumed by the Company. Total mortality and expense charged for
the nine months ended September 30, 1999 was $2,046,339.

POLICYHOLDER RESERVES--Policyholder reserves are recorded in the Separate
Account at the aggregate account values of the policyholders invested in the
Separate Account divisions. To the extent that benefits to be paid to the
policyholders exceed their account values, the Company will contribute
additional funds to the benefit proceeds.















- --------------------------------------------------------------------------------
Corporate Benefits                              193
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


NOTE C. INVESTMENTS

Fund shares are purchased at net asset value with net premiums (premium
payments, less sales and tax loads charged by the Company) and divisional
transfers from other divisions. Fund shares are redeemed for the payment of
benefits, for surrenders, for transfers to other divisions, and for charges by
the Company for certain cost of insurance and administrative charges. The cost
of insurance and administrative charges for the nine months ended September 30,
1999 was $14,797,978. Dividends made by the Funds are reinvested in the Funds.

The following is a summary of Fund shares owned as of September 30, 1999:

<TABLE>
<CAPTION>
                                                  NUMBER             NET             VALUE
                                                    OF              ASSET          OF SHARES          COST OF
                    FUND                          SHARES            VALUE          AT MARKET          SHARES
- --------------------------------------------   ----------------    ---------    --------------   -----------------

<S>                                            <C>                  <C>         <C>              <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                          990,754.879        $13.19      $13,068,057       $13,341,360
   Growth                                         383,569.926        $25.08        9,619,934         9,144,677
   Partners                                     1,393,453.900        $18.05       25,151,842        26,937,142

Fred Alger Management, Inc.:
   American Small Capitalization                  463,366.913        $42.08       19,498,480        19,206,039
   American MidCap Growth                         486,069.128        $25.66       12,472,535        12,434,368
   American Growth                                592,004.793        $52.92       31,328,893        29,186,588
   American Leveraged AllCap                      320,042.146        $41.36       13,236,944        12,430,665

Fidelity Management & Research Co.:
   Asset Manager                                  610,859.913        $17.16       10,482,357        10,431,780
   Growth                                         952,602.490        $44.47       42,362,233        41,979,868
   Overseas                                     1,208,050.382        $21.99       26,565,028        23,798,192
   Money Market                                34,894,073.120         $1.00       34,894,073        34,894,073
   Index 500                                      823,628.676       $145.84      120,118,008       104,570,094

INVESCO Funds Group, Inc.:
   Total Return                                   634,061.153        $15.90       10,081,573        10,511,407
   Industrial Income                              690,881.639        $19.79       13,672,547        12,787,764
   High Yield                                     709,150.330        $11.93        8,460,163         8,693,689
   Utilities                                      172,198.950        $19.07        3,283,833         3,136,203
   Small Company Growth                           152,102.322        $14.88        2,263,283         1,813,540

Van Eck Associates Corporation:
   Worldwide Hard Assets                          183,640.729        $10.64        1,953,938         1,866,458
   Worldwide Bond                                  39,669.059        $10.92          433,186           450,594
   Worldwide Emerging Markets                     148,063.782         $9.09        1,345,900         1,504,209
   Worldwide Real Estate                           26,966.790         $9.51          256,454           261,390

AIM Advisors, Inc.:
   Capital Appreciation                           113,756.899        $26.84        3,053,235         2,834,706
   Government Securities                          434,001.049        $11.03        4,787,032         4,774,323
                                                                                ------------     -------------

Total                                                                           $408,389,528      $386,989,129
                                                                                ============     =============
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits                              194
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


NOTE C. INVESTMENTS (CONTINUED)

For the nine months ended September 30, 1999, the cost of purchases (plus
reinvested dividends) and sales of investments are as follows:

<TABLE>
<CAPTION>
                                                  BEGINNING                                               END
FUND                                               OF YEAR         PURCHASES           SALES            OF YEAR
- -------------------------------------------------------------------------------------------------------------------

<S>                                             <C>                <C>            <C>                 <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                          $15,334,595        $4,863,022      ($6,856,257)       $13,341,360
   Growth                                           8,510,696         2,921,295       (2,287,314)         9,144,677
   Partners                                        22,570,797         6,832,674       (2,466,329)        26,937,142

Fred Alger Management, Inc.:
   American Small Capitalization                   14,851,950         9,680,757       (5,326,668)        19,206,039
   American MidCap Growth                           7,858,579         5,128,822         (553,033)        12,434,368
   American Growth                                 18,608,688        14,479,402       (3,901,502)        29,186,588
   American Leveraged AllCap                        5,293,171        11,199,357       (4,061,863)        12,430,665

Fidelity Management & Research Co.:
   Asset Manager                                    9,501,494         5,409,681       (4,479,395)        10,431,780
   Growth                                          26,845,882        49,460,163      (34,326,177)        41,979,868
   Overseas                                        19,913,166        12,428,649       (8,543,623)        23,798,192
   Money Market                                    18,412,252        83,637,874      (67,156,053)        34,894,073
   Index 500                                       70,067,500        38,943,047       (4,440,453)       104,570,094

INVESCO Funds Group, Inc.:
   Total Return                                     7,814,990         4,595,765       (1,899,348)        10,511,407
   Industrial Income                               10,163,306         4,303,132       (1,678,674)        12,787,764
   High Yield                                       8,752,765         2,641,428       (2,700,504)         8,693,689
   Utilities                                        1,727,429         2,282,360         (873,586)         3,136,203
   Small Company Growth                               674,581         1,581,087         (442,128)         1,813,540

Van Eck Associates Corporation:
   Worldwide Hard Assets                            1,517,809         1,870,712       (1,522,063)         1,866,458
   Worldwide Bond                                     201,853           327,317          (78,576)           450,594
   Worldwide Emerging Markets                         414,017         4,479,244       (3,389,052)         1,504,209
   Worldwide Real Estate                               76,310           280,045          (94,965)           261,390

AIM Advisors, Inc.
   Capital Appreciation                             1,085,211         2,087,719         (338,224)         2,834,706
   Government Securities                            2,560,855         4,762,021       (2,548,553)         4,774,323
                                                -------------      ------------   ---------------     -------------

Total                                            $272,757,896      $274,195,573    ($159,964,340)      $386,989,129
                                                =============      ============   ===============     =============
</TABLE>

Aggregate proceeds from sales of investments for the nine months ended September
30, 1999 were $173,873,442.


- --------------------------------------------------------------------------------
Corporate Benefits                              195
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


NOTE D. OTHER POLICY DEDUCTIONS

The Variable Universal Life Policies provide for certain deductions for sales
and tax loads from premium payments received from the policyholders and for
surrender charges and taxes from amounts paid to policyholders. Such deductions
are taken before the purchase of divisional units or after the redemption of
divisional units of the Separate Account. Such deductions are not included in
the Separate Account financial statements.

NOTE E. POLICY LOANS

The Variable Universal Life Policies allow the policyholders to borrow against
their policies by using them as collateral for a loan. At the time of borrowing
against the policies, an amount equal to the loan amount is transferred from the
Separate Account divisions to a Loan Division in the Company's General Account
to secure the loan. As payments are made on the policy loan, amounts are
transferred back from the Loan Division to the Separate Account divisions.
Interest is credited to the balance in the Loan Division at a fixed rate. The
Loan Division is not variable in nature and is not included in these Separate
Account statements.

NOTE F. FEDERAL INCOME TAXES

The Separate Account is not taxed separately because the operations of the
Separate Account are part of the total operations of the Company. The Company is
taxed as a life insurance company under the Internal Revenue Code. The Separate
Account is not taxed as a "Regulated Investment Company" under subchapter "M" of
the Internal Revenue Code.









- --------------------------------------------------------------------------------
Corporate Benefits                              196
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


NOTE G. SUMMARY OF CHANGES IN UNITS

The following schedule summarizes the changes in divisional units for the nine
months ended September 30, 1999:

<TABLE>
<CAPTION>
                                                                            (DECREASE)
                                                                                FOR
                                           OUTSTANDING      INCREASE        WITHDRAWALS      OUTSTANDING
                                          AT BEGINNING    FOR PAYMENTS       AND OTHER         AT END
                DIVISION                     OF YEAR        RECEIVED        DEDUCTIONS         OF YEAR
- ----------------------------------------------------------------------------------------------------------

<S>                                        <C>             <C>             <C>               <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                   1,245,559.121     319,332.671     (525,269.118)   1,039,622.674
   Growth                                    447,486.376     125,919.627      (99,517.630)     473,888.373
   Partners                                  986,298.018     257,003.976     (117,939.937)   1,125,362.057

Fred Alger Management, Inc.:
   American Small Capitalization             838,692.418     394,407.340     (263,508.506)     969,591.252
   American MidCap Growth                    402,532.472     148,230.643      (29,117.984)     521,645.131
   American Growth                           923,696.066     438,134.681     (206,209.462)   1,155,621.285
   American Leveraged AllCap                 221,642.446     292,852.027     (173,072.134)     341,422.339

Fidelity Management & Research Co.:
   Asset Manager                             600,255.213     267,313.961     (262,352.258)     605,216.916
   Growth                                  1,293,480.338   1,654,759.376   (1,442,829.875)   1,505,409.839
   Overseas                                1,429,659.907     765,975.800     (571,856.489)   1,623,779.218
   Money Market                            1,526,404.399   6,748,481.247   (5,469,895.852)   2,804,989.794
   Index 500                               3,215,990.519   1,324,678.050     (246,138.425)   4,294,530.144

INVESCO Funds Group, Inc.:
   Total Return                              450,557.216     253,716.704     (116,427.098)     587,846.822
   Industrial Income                         473,616.752     178,044.695      (87,379.689)     564,281.758
   High Yield                                486,858.648     158,273.720     (146,595.951)     498,536.417
   Utilities                                 110,379.616     115,690.556      (59,547.200)     166,522.972
   Small Company Growth                       67,506.441     136,205.871      (44,885.435)     158,826.877

Van Eck Associates Corporation:
   Worldwide Hard Assets                     132,513.824     205,152.684     (131,337.258)     206,329.250
   Worldwide Bond                             18,656.317      30,172.136       (6,893.700)      41,934.753
   Worldwide Emerging Markets                 67,354.295     498,961.101     (411,436.225)     154,879.171
   Worldwide Real Estate                       8,765.232      31,025.290      (10,681.101)      29,109.421

AIM Advisors, Inc.
   Capital Appreciation                      105,457.867     177,801.435      (30,925.831)     252,333.471
   Government Securities                     246,150.062     461,371.899     (245,006.792)     462,515.169
</TABLE>




- --------------------------------------------------------------------------------
Corporate Benefits                              197
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


 NOTE H. NET ASSETS

Net assets at September 30, 1999 consisted of the following:

<TABLE>
<CAPTION>
                                                                                 ACCUMULATED            NET
                                                             ACCUMULATED        NET REALIZED         UNREALIZED
                                                              INVESTMENT            GAINS              GAINS
                                            PRINCIPAL           INCOME           (LOSSES) ON        (LOSSES) ON
                DIVISION                   TRANSACTIONS         (LOSS)           INVESTMENTS        INVESTMENTS        NET ASSETS
- ------------------------------------------------------------------------------------------------------------------------------------


<S>                                         <C>              <C>                <C>                  <C>             <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                      $12,562,603       $1,060,309          ($281,553)         ($273,302)      $13,068,057
   Growth                                       8,793,027          627,076           (275,425)            475,256        9,619,934
   Partners                                    25,178,621          851,608             906,913        (1,785,300)       25,151,842


Fred Alger Management, Inc.:
   American Small Capitalization               17,061,250        2,257,234           (112,445)            292,441       19,498,480
   American MidCap Growth                      10,432,084        1,605,541             396,745             38,165       12,472,535
   American Growth                             24,617,360        2,618,200           1,951,027          2,142,306       31,328,893
   American Leveraged AllCap                    9,195,995          648,266           2,586,404            806,279       13,236,944

Fidelity Management & Research Co.:
   Asset Manager                                9,355,520          920,583             155,678             50,576       10,482,357
   Growth                                      31,627,570        3,555,730           6,796,617            382,316       42,362,233
   Overseas                                    22,063,364        1,088,395             646,434          2,766,835       26,565,028
   Money Market                                33,253,155        1,640,918                   -                  -       34,894,073
   Index 500                                  100,251,140        1,273,803           3,045,152         15,547,913      120,118,008

INVESCO Funds Group, Inc.:
   Total Return                                10,115,714           36,014             359,679          (429,834)       10,081,573
   Industrial Income                           11,796,930          418,112             572,722            884,783       13,672,547
   High Yield                                   7,933,708          597,561             162,419          (233,525)        8,460,163
   Utilities                                    2,735,480           10,273             390,449            147,631        3,283,833
   Small Company Growth                         1,718,607          (8,555)             103,489            449,742        2,263,283

Van Eck Associates Corporation:
   Worldwide Hard Assets                        2,149,636           16,934           (300,111)             87,479        1,953,938
   Worldwide Bond                                 446,321           10,597             (6,324)           (17,408)          433,186
   Worldwide Emerging Markets                   1,120,018          (6,909)             391,099          (158,308)        1,345,900
   Worldwide Real Estate                          258,684              866               1,840            (4,936)          256,454

AIM Advisors, Inc.:
   Capital Appreciation                         2,816,104         (11,381)              29,983            218,529        3,053,235
   Government Securities                        4,802,681         (21,320)             (7,038)             12,709        4,787,032

                                            =============    =============      ==============       ============    =============
Total                                        $350,285,572      $19,189,855         $17,513,754        $21,400,347     $408,389,528
                                            =============    =============      ==============       ============    =============
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits                              198
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


NOTE I. YEAR 2000 (UNAUDITED)

Security Life of Denver Insurance Company is aware of the computer problems that
may exist surrounding the Year 2000. Our senior management is committed to
ensuring that information processing and delivery systems will be Year 2000
compliant before December 31, 1999. Our project team continues to implement the
Year 2000 project plan which includes the analysis, remediation and testing of
our in-house source code. The project plan covers Security Life, ING America
Equities, Inc., Midwestern United Life Insurance Company and First ING Life
Insurance Company of New York. We will follow our normal project management
methodology, including communication with senior management on a monthly and
as-needed basis. Funds have been allocated for these efforts, and we are
confident we have sufficient resources to ensure Year 2000 processing
capabilities.

The analysis, remediation and system testing phases of the plan were completed
by June 28, 1999. We will continue to do precautionary testing throughout 1999.
However, there is no assurance Security Life will be successful, or that
interaction with other service providers will not impact our services.











- --------------------------------------------------------------------------------
Corporate Benefits                              199
<PAGE>



                                   APPENDIX A

                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY
<TABLE>
<CAPTION>

              Male                         |               Male                          |               Male
Attained   or Unisex               Unisex  |Attained     or Unisex                Unisex | Attained    or Unisex              Unisex
  Age        100/0      Female      80/20  |   Age         100/0      Female       80/20 |   Age        100/0       Female    80/20
  ---        -----      ------      -----  |   ---         -----      ------       ----- |   ---        -----       ------    -----

<S>          <C>        <C>         <C>        <C>        <C>        <C>          <C>       <C>         <C>          <C>       <C>
    0        11.727     14.234      12.149 |
    1        11.785     14.209      12.194 |   34         4.188      4.902        4.314  |  67          1.617        1.815     1.657
    2        11.458     13.815      11.857 |   35         4.052      4.742        4.173  |  68          1.583        1.769     1.620
    3        11.128     13.417      11.515 |   36         3.920      4.586        4.037  |  69          1.550        1.724     1.585
    4        10.803     13.023      11.178 |   37         3.793      4.437        3.906  |  70          1.518        1.681     1.552
    5        10.481     12.635      10.845 |   38         3.670      4.293        3.780  |  71          1.488        1.639     1.520
    6        10.161     12.253      10.514 |   39         3.553      4.154        3.658  |  72          1.459        1.599     1.489
    7         9.844     11.875      10.187 |   40         3.439      4.021        3.541  |  73          1.432        1.560     1.460
    8         9.530     11.505       9.863 |   41         3.330      3.894        3.429  |  74          1.406        1.524     1.433
    9         9.221     11.141       9.545 |   42         3.226      3.771        3.322  |  75          1.382        1.490     1.407
   10         8.918     10.784       9.233 |   43         3.125      3.654        3.218  |  76          1.359        1.457     1.383
   11         8.623     10.436       8.928 |   44         3.028      3.541        3.119  |  77          1.338        1.427     1.360
   12         8.338     10.098       8.634 |   45         2.936      3.432        3.023  |  78          1.318        1.398     1.338
   13         8.066      9.771       8.353 |   46         2.846      3.328        2.931  |  79          1.299        1.371     1.318
   14         7.808      9.455       8.085 |   47         2.761      3.227        2.843  |  80          1.281        1.345     1.298
   15         7.564      9.150       7.831 |   48         2.678      3.129        2.758  |  81          1.264        1.321     1.280
   16         7.335      8.857       7.592 |   49         2.599      3.035        2.676  |  82          1.248        1.298     1.262
   17         7.118      8.575       7.364 |   50         2.522      2.945        2.597  |  83          1.233        1.277     1.245
   18         6.911      8.302       7.148 |   51         2.449      2.858        2.522  |  84          1.218        1.257     1.230
   19         6.713      8.038       6.939 |   52         2.378      2.774        2.449  |  85          1.205        1.238     1.215
   20         6.521      7.782       6.737 |   53         2.311      2.693        2.379  |  86          1.193        1.221     1.202
   21         6.334      7.534       6.540 |   54         2.246      2.615        2.312  |  87          1.181        1.205     1.189
   22         6.150      7.293       6.347 |   55         2.184      2.540        2.248  |  88          1.171        1.190     1.177
   23         5.969      7.059       6.158 |   56         2.125      2.468        2.187  |  89          1.160        1.176     1.166
   24         5.791      6.831       5.971 |   57         2.068      2.398        2.128  |  90          1.151        1.163     1.155
   25         5.615      6.611       5.788 |   58         2.014      2.330        2.071  |  91          1.141        1.150     1.144
   26         5.441      6.396       5.608 |   59         1.962      2.265        2.017  |  92          1.131        1.137     1.133
   27         5.271      6.188       5.431 |   60         1.912      2.201        1.965  |  93          1.120        1.125     1.122
   28         5.104      5.986       5.258 |   61         1.864      2.139        1.915  |  94          1.109        1.112     1.110
   29         4.940      5.791       5.089 |   62         1.818      2.079        1.867  |  95          1.097        1.098     1.097
   30         4.781      5.601       4.925 |   63         1.774      2.022        1.821  |  96          1.083        1.084     1.084
   31         4.626      5.418       4.765 |   64         1.732      1.967        1.777  |  97          1.069        1.069     1.069
   32         4.476      5.241       4.610 |   65         1.692      1.914        1.735  |  98          1.054        1.054     1.054
   33         4.330      5.069       4.459 |   66         1.654      1.863        1.695  |  99          1.040        1.040     1.040
                                           |                                             |  100         1.000        1.000     1.000
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits                    200

<PAGE>



                                   APPENDIX B

PERFORMANCE INFORMATION

POLICY PERFORMANCE

The following hypothetical illustrations demonstrate how the actual investment
experience of each variable investment option of the separate account affects
the cash surrender value, account value and death benefit of a policy. These
hypothetical illustrations are based on the actual historical return of each
portfolio as if a policy had been issued on the date indicated. Each portfolio's
annual total return is based on the total return calculated for each fiscal
year. These annual total return figures reflect the portfolio's management fees
and other operating expenses but do not reflect the policy level or separate
account asset-based charges and deductions, which if reflected, would result in
lower total return figures than those shown.

The illustrations are based on the payment of a $5,750 annual premium, received
at the beginning of each year, for a hypothetical policy with a $300,000 face
amount death benefit Option 1, issued on a nonsmoker male, Age 45. It is assumed
that all premiums are allocated to the variable investment option illustrated
for the period shown. The benefits are calculated for a specific date. The
amount and timing of premium payments and the use of other policy features, such
as policy loans, would affect individual policy benefits.

The amounts shown for the cash surrender values, account values and death
benefits take into account the charges against premiums, current cost of
insurance and monthly deductions, the daily charge against the separate account
for mortality and expense risks, and each portfolio's charges and expenses. SEE
CHARGES, PAGE 40. This prospectus also contains illustrations based on assumed
rates of return. SEE ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES, SURRENDER
VALUES AND ACCUMULATED PREMIUMS, PAGE 48.

Past performance is not an indication of future results. Actual investment
results may be more or less than those shown in the hypothetical illustrations.

- --------------------------------------------------------------------------------
Corporate Benefits                    201

<PAGE>



                           HYPOTHETICAL ILLUSTRATIONS

Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                             Annual Premium $5,750

- --------------------------------------------------------------------------------


AIM VI CAPITAL APPRECIATION FUND
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1994                 2.50%              5,131           5,131       300,000
    1995                35.69%             13,809          13,809       300,000
    1996                17.58%             21,973          21,973       300,000
    1997                13.51%             30,308          30,308       300,000
    1998                19.30%             41,638          41,638       300,000

AIM VI GOVERNMENT SECURITIES FUND
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1994                -3.73%              4,808           4,808       300,000
    1995                15.56%             11,360          11,360       300,000
    1996                 2.29%             16,588          16,588       300,000
    1997                 8.16%             23,050          23,050       300,000
    1998                 7.66%             29,742          29,742       300,000


ALGER AMERICAN GROWTH PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1990                 4.14%              5,216           5,216       300,000
    1991                40.39%             14,413          14,413       300,000
    1992                12.38%             21,671          21,671       300,000
    1993                22.47%             32,348          32,348       300,000
    1994                 1.45%             37,441          37,441       300,000
    1995                36.37%             57,266          57,266       300,000
    1996                13.35%             69,935          69,935       300,000
    1997                25.75%             93,461          93,461       300,000
    1998                48.07%            145,016         145,016       335,131

ALGER AMERICAN MIDCAP GROWTH PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1994                -1.54%              4,921           4,921       300,000
    1995                44.45%             14,410          14,410       300,000
    1996                11.90%             21,575          21,575       300,000
    1997                15.01%             30,254          30,254       300,000
    1998                30.30%             45,429          45,429       300,000

The assumptions underlying these values are described in Performance
Information, page 201.

*These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.

- --------------------------------------------------------------------------------
Corporate Benefits                    202

<PAGE>



                     HYPOTHETICAL ILLUSTRATIONS (continued)
Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                             Annual Premium $5,750


ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1989                64.48%              8,354           8,354       300,000
    1990                 8.71%             14,528          14,528       300,000
    1991                57.54%             30,643          30,643       300,000
    1992                 3.55%             36,602          36,602       300,000
    1993                13.28%             46,650          46,650       300,000
    1994                -4.38%             48,877          48,877       300,000
    1995                44.31%             77,017          77,017       300,000
    1996                 4.18%             84,752          84,752       300,000
    1997                11.39%             99,306          99,306       300,000
    1998                15.53%            119,862         119,862       300,000


FIDELITY VIP GROWTH PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1989                31.51%              6,637           6,637       300,000
    1990               -11.73%             10,251          10,251       300,000
    1991                45.51%             22,069          22,069       300,000
    1992                 9.32%             29,287          29,287       300,000
    1993                19.37%             40,444          40,444       300,000
    1994                -0.02%             44,915          44,915       300,000
    1995                35.36%             66,859          66,859       300,000
    1996                14.71%             81,698          81,698       300,000
    1997                23.48%            106,351         106,351       300,000
    1998                39.49%            154,612         154,612       347,259

FIDELITY VIP OVERSEAS PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1989                26.28%              6,365           6,365       300,000
    1990                -1.67%             11,171          11,171       300,000
    1991                 8.00%             17,320          17,320       300,000
    1992               -10.72%             19,644          19,644       300,000
    1993                37.35%             33,336          33,336       300,000
    1994                 1.72%             38,474          38,474       300,000
    1995                 9.74%             47,081          47,081       300,000
    1996                13.15%             58,205          58,205       300,000
    1997                11.56%             69,836          69,836       300,000
    1998                12.81%             83,772          83,772       300,000

The assumptions underlying these values are described in Performance
Information, page 201.

*These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.

- --------------------------------------------------------------------------------
Corporate Benefits                    203

<PAGE>



                     HYPOTHETICAL ILLUSTRATIONS (continued)
Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                             Annual Premium $5,750


FIDELITY VIP II INDEX 500 PORTFOLIO
      Year            Annual Total     Cash Surrender      Account      Benefit
      Ended             Return *            Value           Value        Death
    1993                 9.74%              5,506           5,506       300,000
    1994                 1.04%             10,616          10,616       300,000
    1995                37.19%             21,296          21,296       300,000
    1996                22.82%             31,981          31,981       300,000
    1997                32.82%             48,605          48,605       300,000
    1998                28.31%             68,184          68,184       300,000


GCG TRUST EQUITY INCOME PORTFOLIO
      Year            Annual Total     Cash Surrender      Account      Benefit
      Ended             Return *            Value           Value        Death
    1990                 4.74%              5,247           5,247       300,000
    1991                20.02%             12,332          12,332       300,000
    1992                 1.88%             17,510          17,510       300,000
    1993                11.13%             24,712          24,712       300,000
    1994                -1.18%             28,923          28,923       300,000
    1995                18.93%             39,781          39,781       300,000
    1996                 8.77%             48,084          48,084       300,000
    1997                17.44%             61,601          61,601       300,000
    1998                 8.26%             71,438          71,438       300,000

GCG TRUST GROWTH PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1997                15.69%              5,815           5,815       300,000
    1998                45.36%             15,800          15,800       300,000

GCG TRUST HARD ASSETS PORTFOLIO
      Year            Annual Total     Cash Surrender      Account      Benefit
      Ended             Return *            Value           Value        Death
    1990               -13.84%              4,284           4,284       300,000
    1991                 4.70%              9,729           9,729       300,000
    1992                -9.81%             13,134          13,134       300,000
    1993                49.93%             26,864          26,864       300,000
    1994                 2.53%             32,221          32,221       300,000
    1995                10.69%             40,656          40,656       300,000
    1996                33.17%             60,102          60,102       300,000
    1997                 6.22%             68,451          68,451       300,000
    1998               -29.58%             51,183          51,183       300,000

The assumptions underlying these values are described in Performance
Information, page 201.

*These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.

- --------------------------------------------------------------------------------
Corporate Benefits                    204

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)
Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                             Annual Premium $5,750
GCG TRUST LIMITED MATURITY BOND PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1990                 7.87%              5,409           5,409       300,000
    1991                11.27%             11,601          11,601       300,000
    1992                 4.84%             17,258          17,258       300,000
    1993                 6.20%             23,339          23,339       300,000
    1994                -1.19%             27,564          27,564       300,000
    1995                11.72%             35,835          35,835       300,000
    1996                 4.32%             41,990          41,990       300,000
    1997                 6.67%             49,423          49,423       300,000
    1998                 6.86%             57,494          57,494       300,000

GCG TRUST LIQUID ASSET PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1990                 7.75%              5,403           5,403       300,000
    1991                 5.66%             11,000          11,000       300,000
    1992                 3.13%             16,355          16,355       300,000
    1993                 2.64%             21,624          21,624       300,000
    1994                 3.89%             27,211          27,211       300,000
    1995                 5.51%             33,457          33,457       300,000
    1996                 5.01%             39,773          39,773       300,000
    1997                 5.07%             46,348          46,348       300,000
    1998                 5.13%             53,324          53,324       300,000
GCG TRUST MID-CAP GROWTH PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1995                29.23%              6,519           6,519       300,000
    1996                20.68%             13,934          13,934       300,000
    1997                19.67%             22,517          22,517       300,000
    1998                42.61%             38,912          38,912       300,000
GCG TRUST RESEARCH PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1995                36.58%              6,901           6,901       300,000
    1996                23.37%             14,720          14,720       300,000
    1997                20.12%             23,546          23,546       300,000
    1998                40.94%             39,902          39,902       300,000

The assumptions underlying these values are described in Performance
Information, page 201.

*These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.

- --------------------------------------------------------------------------------
Corporate Benefits                    205

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                             Annual Premium $5,750
GCG TRUST TOTAL RETURN PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1995                24.51%              6,273           6,273       300,000
    1996                13.70%             12,839          12,839       300,000
    1997                20.89%             21,426          21,426       300,000
    1998                19.29%             31,211          31,211       300,000


INVESCO VIF EQUITY INCOME FUND
      Year            Annual Total     Cash Surrender      Account      Benefit
      Ended             Return *            Value           Value        Death
    1995                29.25%              6,520           6,520       300,000
    1996                22.28%             14,123          14,123       300,000
    1997                28.17%             24,372          24,372       300,000
    1998                15.30%             33,554          33,554       300,000

INVESCO VIF HIGH YIELD FUND
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1995                19.76%              6,027           6,027       300,000
    1996                16.59%             12,883          12,883       300,000
    1997                17.33%             20,840          20,840       300,000
    1998                 1.42%             25,909          25,909       300,000

INVESCO VIF SMALL COMPANY GROWTH FUND
      Year            Annual Total     Cash Surrender      Account      Benefit
      Ended             Return *            Value           Value        Death
    1998                16.38%              5,851           5,851       300,000

NEUBERGER BERMAN AMT PARTNERS PORTFOLIO
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1995                36.47%              6,895           6,895       300,000
    1996                29.57%             15,461          15,461       300,000
    1997                31.25%             26,719          26,719       300,000
    1998                 4.21%             32,749          32,749       300,000

The assumptions underlying these values are described in Performance
Information, page 201.

*These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.

- --------------------------------------------------------------------------------
Corporate Benefits                    206

<PAGE>




                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                             Annual Premium $5,750
VAN ECK WORLDWIDE BOND FUND
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1990                11.25%              5,585           5,585       300,000
    1991                18.39%             12,562          12,562       300,000
    1992                -5.25%             16,489          16,489       300,000
    1993                 7.79%             22,863          22,863       300,000
    1994                -1.32%             27,058          27,058       300,000
    1995                17.30%             37,045          37,045       300,000
    1996                 2.53%             42,505          42,505       300,000
    1997                 2.38%             47,950          47,950       300,000
    1998                12.75%             59,020          59,020       300,000

VAN ECK WORLDWIDE EMERGING MARKETS FUND
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1996                26.82%              6,393           6,393       300,000
    1997               -11.61%             10,050          10,050       300,000
    1998               -34.15%              9,755           9,755       300,000

VAN ECK WORLDWIDE REAL ESTATE FUND
      Year            Annual Total     Cash Surrender      Account       Death
     Ended:             Return*             Value           Value       Benefit
    1998               -11.35%              4,413           4,413       300,000


The assumptions underlying these values are described in Performance
Information, page 201.

*These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.

- --------------------------------------------------------------------------------
Corporate Benefits                    207

<PAGE>

                                     PART II

                           UNDERTAKING TO FILE REPORTS

Subject to the terms and conditions of Section 15(d) of the Securities  Exchange
Act of 1934,  the  undersigned  Registrant  hereby  undertakes  to file with the
Securities and Exchange Commission such supplementary and periodic  information,
documents,  and reports as may be  prescribed  by any rule or  regulation of the
Commission  heretofore or hereafter duly adopted pursuant to authority conferred
in that section.

                      UNDERTAKING REGARDING INDEMNIFICATION

Please refer to the Articles of Incorporation  listed as Exhibits  1.A(6)(a) and
1.A(6)(b-g) and the By-Laws listed as Exhibits 1.A(6)(h) and 1.A(6)(h)(i).

Security Life of Denver's (the  "corporation")  Certificate of Incorporation and
bylaws  provide  that  the  corporation  shall  have  every  power  and  duty of
indemnification   of  directors,   officers,   employees  and  agents,   without
limitation,  provided by the laws of the state of Colorado.  Under Colorado law,
the  corporation  has the power to  indemnify  such  persons  against  expenses,
judgments, fines and amounts paid in settlement actually and reasonably incurred
by such person in connection with any threatened,  pending or completed  action,
suit or  proceeding,  if such person  acted in good faith and in a manner  which
that person reasonably  believed to be in or not opposed to the best interest of
the corporation  and, with respect to any criminal action or proceeding,  had no
reasonable cause to believe his conduct was unlawful.  In the case of actions by
or in the right of the corporation,  such  indemnification  cannot be made where
such person is adjudged  liable to the  corporation,  except pursuant to a court
order. The corporation is required to indemnify directors,  officers,  employees
and agents against expense  actually and reasonably  incurred in connection with
actions  where such persons have been  successful  on the merits or otherwise in
defense of such actions.

Insofar as  indemnification  for liability  arising under the  Securities Act of
1933 (the "Act") may be permitted to directors, officers and controlling persons
of the  Registrant  pursuant to the  foregoing  provisions,  or  otherwise,  the
Registrant  has been advised that in the opinion of the  securities and Exchange
commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a director,  officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  preceding,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

          UNDERTAKING REQUIRED BY SECTION 26(e)(2)(A) OF THE INVESTMENT
                         COMPANY ACT OF 1940, AS AMENDED

Security Life of Denver Insurance  Company  represents that the fees and charges
deducted under the Policy,  in the aggregate,  are reasonable in relation to the
services rendered, the expenses expected to be incurred and the risks assumed by
the Company.

                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

           The facing sheet.

           Cross-Reference table.


- --------------------------------------------------------------------------------
Corporate Benefits                    II - 1

<PAGE>



     The prospectus.

     The undertaking to file reports.

     The undertaking regarding indemnification.

     The undertaking required by Section 26(e)2(A) of the Investment Company Act
     of 1940, as amended.

     The signatures.

     Written consents of the following  persons:
          James L. Livingston,  Jr. (See Exhibit 6B).
          Ernst & Young, L.L.P. (See Exhibit 7A).
          Sutherland Asbill & Brennan LLP (See Exhibit 7B).


     The following exhibits:

1.A  (1)  Resolution of the Executive Committee of the Board of Directors of
          Security Life of Denver Insurance Company  ("Security Life of Denver")
          authorizing the establishment of the Registrant. /1/

     (2)  Not Applicable.

     (3)  (a)    Security Life of Denver Distribution Agreement./1/
                 (i)  Amendment to Security  Life of Denver  Insurance  Company
                      Distribution Agreement./6/
          (b)    Amendment to  Broker/Dealer  Supervisory and Selling  Agreement
                 for Variable Contracts with Compensation Schedule.
          (c)    Commission Schedule for Policies.

     (4)  Not Applicable.

     (5)  (a)    Specimen Corporate Benefits Variable Universal Life Insurance
                 Policy (Form No. 2505(VUL)-2/00).
          (b)    Adjustable Term Insurance Rider (Form No. R2006-3/00)./5/
          (c)    Certificate of Insurance./5/

     (6)  (a)    Security Life of Denver's Restated Articles of Incorporation.
                 /1/
          (b-g)  Amendments  to  Articles  of  Incorporation  through  June  12,
                 1987./1/
          (h)    Security Life of Denver's By-Laws./1/
                 (i)   Bylaws  of  Security  Life of  Denver  Insurance  Company
                       (Restated with Amendments through September 30, 1997)./2/

     (7)  Not Applicable.

     (8)  (a)    Participation Agreements
                  (i)    Participation  Agreement  by  and  among  AIM  Variable
                         Insurance  Funds,  Inc.,  Life  Insurance  Company,  on
                         Behalf of Itself and its Separate  Accounts and Name of
                         Underwriter of Variable Contracts and Policies./3/
                  (ii)   Sales  Agreement by and among The Alger  American Fund,
                         Fred  Alger  Management,  Inc.,  and  Security  Life of
                         Denver Insurance Company./1/
                  (iii)  Sales   Agreement  by  and  among  Neuberger  &  Berman
                         Advisers   Management   Trust,   Neuberger   &   Berman
                         Management  Incorporated,  and Security  Life of Denver
                         Insurance Company./1/
                  (iv)   Participation   Agreement   among  Variable   Insurance
                         Products Fund,  Fidelity  Distributors  Corporation and
                         Security Life of Denver Insurance Company./1/

- --------------------------------------------------------------------------------
Corporate Benefits                    II - 2

<PAGE>



                  (v)    Participation   Agreement   among  Variable   Insurance
                         Products Fund II, Fidelity Distributors Corporation and
                         Security Life of Denver Insurance Company./1/
                  (vi)   Participation    Agreement   among   INVESCO   Variable
                         Investment Funds,  Inc., INVESCO Funds Group, Inc., and
                         Security Life of Denver Insurance Company./1/
                  (vii)  Participation  Agreement  between  Van  Eck  Investment
                         Trust  and  the  Trust's  investment  adviser,  Van Eck
                         Associates  Corporation,  and  Security  Life of Denver
                         Insurance Company./1/
                  (viii) Specimen Participation Agreement among Security Life of
                         Denver Insurance Company,  the GCG Trust, and Directed
                         Services, Inc.
          (b)     (i)    Third  Amendment  to  Participation  Agreement  among
                         Security  Life of  Denver  Insurance  Company,  INVESCO
                         Variable  Investment  Funds,  Inc.  and  INVESCO  Funds
                         Group, Inc./4/
                  (ii)   Fourth  Amendment  to  Participation   Agreement  among
                         Variable Insurance Products Fund, Fidelity Distributors
                         Corporation  and  Security  Life  of  Denver  Insurance
                         Company./4/
                  (iii)  Fourth  Amendment  to  Participation   Agreement  among
                         Variable   Insurance   Products   Fund   II,   Fidelity
                         Distributors  Corporation  and Security  Life of Denver
                         Insurance Company./4/
                  (iv)   Amendment No. 2 to  Participation  Agreement  among AIM
                         Variable Insurance Funds, Inc., Security Life of Denver
                         Insurance Company and ING America Equities, Inc./4/
                  (v)    Fourth  Amendment  to  Participation   Agreement  among
                         Security  Life of  Denver  Insurance  Company,  INVESCO
                         Variable  Investment  Funds,  Inc.  and  INVESCO  Funds
                         Group, Inc./6/
                  (vi)   Amendment No. 3 to  Participation  Agreement  among AIM
                         Variable Insurance Funds, Inc., Security Life of Denver
                         Insurance Company and ING America Equities, Inc./6/
                  (vii)  Fifth  Amendment  to   Participation   Agreement  among
                         Variable Insurance Products Fund, Fidelity Distributors
                         Corporation  and  Security  Life  of  Denver  Insurance
                         Company./6/
                  (viii) Fifth  Amendment  to   Participation   Agreement  among
                         Variable   Insurance   Products   Fund   II,   Fidelity
                         Distributors  Corporation  and Security  Life of Denver
                         Insurance Company./6/

     (9)  Not Applicable.

     (10) Specimen  Guaranteed  Issue Variable Life Insurance  Application  with
          Corporate  Benefits  Insert and Guaranteed  Issue Binding Limited Life
          Insurance Coverage Form (Form Nos. Q2009-11/97 and Q-1112 B-6/98).

2.        Included as Exhibit 1.A(5) above.

3.A       Opinion  and  consent  of  Gary W.  Waggoner  as to  securities  being
          registered./5/

4.        Not Applicable.

5.        Not Applicable.

6.B       Opinion and consent of James L. Livingston, Jr.

7.A       Consent of Ernst & Young L.L.P.
  B       Consent of Sutherland Asbill & Brennan LLP.

8.        Not Applicable.

11.       Issuance, Transfer and Redemption Procedures Memorandum./6/

- --------------------------------------------------------------------------------
Corporate Benefits                    II - 3

<PAGE>



- ---------------

/1/  Incorporated  herein by reference to Post-Effective  Amendment No. 7 to the
     Form S-6  Registration  Statement  of  Security  Life of  Denver  Insurance
     Company  and  its  Security  Life  Separate  Account  L1,  filed  with  the
     Securities and Exchange Commission on April 27, 1998 (File No. 33-74190).

/2/  Incorporated  herein by reference to Post-Effective  Amendment No. 5 to the
     Form S-6  Registration  Statement  of  Security  Life of  Denver  Insurance
     Company  and  its  Security  Life  Separate  Account  L1,  filed  with  the
     Securities and Exchange Commission on October 29, 1998 (File No. 33-74190).

/3/  Incorporated  herein by reference to Post-Effective  Amendment No. 6 to the
     Form S-6  Registration  Statement  of  Security  Life of  Denver  Insurance
     Company  and  its  Security  Life  Separate  Account  L1,  filed  with  the
     Securities and Exchange Commission on March 2, 1998 (File No. 33-74190).

/4/  Incorporated  herein by reference to the  Pre-Effective  Amendment No. 2 to
     the Form S-6  Registration  Statement of Security Life of Denver  Insurance
     Company  and  its  Security  Life  Separate  Account  L1,  filed  with  the
     Securities and Exchange Commission on May 10, 1999 (File No. 333-72753).

/5/  Incorporated  herein by reference to the Initial  Registration  to the Form
     S-6 Registration Statement of Security Life of Denver Insurance Company and
     its  Security  Life  Separate  Account L1,  filed with the  Securities  and
     Exchange Commission on November 8, 1999 (File No. 333-90577).

/6/  Incorporated  herein by reference to the  Pre-Effective  Amendment No. 1 to
     the Form S-6  Registration  Statement of Security Life of Denver  Insurance
     Company  and  its  Security  Life  Separate  Account  L1,  filed  with  the
     Securities   and  Exchange   Commission  on  December  3,  1999  (File  No.
     333-90577).


- --------------------------------------------------------------------------------
Corporate Benefits                    II - 4

<PAGE>



                                   SIGNATURES

Pursuant to the  requirements  of the Securities  Act of 1933,  Security Life of
Denver Insurance Company and the Registrant,  Security Life Separate Account L1,
have duly caused this Registration Statement to be signed on their behalf by the
undersigned,  hereunto duly authorized,  and their seal to be hereunto fixed and
attested,  all in the City and County of Denver and the State of Colorado on the
1st day of February, 2000.

                                 SECURITY  LIFE  OF  DENVER  INSURANCE   COMPANY
                                 (Depositor)



                                 BY: /s/ Stephen M. Christopher
                                    -----------------------------
                                     Stephen M. Christopher
                                     President

(Seal)

ATTEST:

/s/ Gary W. Waggoner
- ---------------------
Gary W. Waggoner

                                 SECURITY LIFE SEPARATE ACCOUNT L1
                                 (Registrant)

                                BY:  SECURITY  LIFE OF DENVER  INSURANCE COMPANY
                                 (Depositor)



                                 BY: /s/ Stephen M. Christopher
                                    ----------------------------
                                     Stephen M. Christopher
                                     President

(Seal)

ATTEST:

/s/ Gary W. Waggoner
- ---------------------
Gary W. Waggoner

- --------------------------------------------------------------------------------
Corporate Benefits                    II - 5

<PAGE>



Pursuant to the  requirements of the Securities Act of 1933,  this  Registration
Statement has been signed below by the following  persons in the capacities with
Security Life of Denver Insurance Company and on the date indicated.

PRINCIPAL EXECUTIVE OFFICERS:



/s/ Stephen M. Christopher
- ---------------------------
Stephen M. Christopher
President, Chief Executive Officer and Director



/s/ James L .Livingston, Jr.
- ----------------------------
James L. Livingston, Jr.
Executive Vice President and Chief Financial Officer


PRINCIPAL ACCOUNTING OFFICER:



/s/ Shari A. Enger
- ---------------------------
Shari A. Enger
Vice President and Controller


DIRECTORS:



/s/ Thomas F. Conroy
- ---------------------------
Thomas F. Conroy



/s/ Michael W. Cunningham
- ---------------------------
Michael W. Cunningham



/s/ P. Randall Lowery
- ---------------------------
P. Randall Lowery

- --------------------------------------------------------------------------------
Corporate Benefits                    II - 6

<PAGE>


                                  EXHIBIT INDEX

Exhibit No.       Description of Exhibit

1.A(3)(b)         Amendment to Broker/Dealer  Supervisory and Selling  Agreement
                  for Variable Contracts with Compensation Schedule.

1.A(3)(c)         Commission Schedule for Policies.

1.A(5)(a)         Corporate  Benefits  Variable  Universal Life Insurance Policy
                  (Form No. 2505(VUL)-2/00).

1.A(8)(a)(viii)   Specimen Participation Agreement among Security Life of Denver
                  Insurance Company, the GCG Trust and Directed Services, Inc.

1.A(10)           Specimen Guaranteed Issue Variable Life Insurance  Application
                  with Corporate  Benefits  Insert and Guaranteed  Issue Binding
                  Limited Life  Insurance  Coverage Form (Form Nos.  Q2009-11/97
                  and Q-1112 B-6/98).

6.B               Opinion and consent of James L. Livingston, Jr.

7.A               Consent of Ernst & Young L.L.P.
  B               Consent of Sutherland Asbill & Brennan LLP.

- --------------------------------------------------------------------------------
Corporate Benefits                    II - 7






                                                               EXHIBIT 1.a(3)(b)

                                AMENDMENT TO THE
                 BROKER-DEALER SUPERVISORY AND SELLING AGREEMENT
                             FOR VARIABLE CONTRACTS

This  Amendment  is made by and among  ING  Security  Life of  Denver  Insurance
Company ("ING Security Life"), ING America Equities,  Inc. ("INGAE") and Selling
Broker-Dealer and Agency, collectively known as the Parties.

WHEREAS,  the Parties  have  executed a  Broker-Dealer  Supervisory  and Selling
Agreement for Variable  Contracts ("the  Agreement") which provides that Selling
Broker-Dealer   and  Agency   will   enable   and   supervise   its   registered
representatives  to solicit and sell the  Contracts  issued by ING Security Life
and distributed by INGAE.

WHEREAS,  the  Agreement  also provides for certain  compensation  to be paid to
Selling  Broker-Dealer or Agency for the sales of such Contracts,  the Agreement
is modified as follows:

1.  The Schedule I, "Compensation Schedule to Selling Agreement for ING Security
    Life Corporate Benefits Variable Universal Life" is hereby added.

This Amendment is effective ________________, and shall be deemed to be accepted
by  Broker-Dealer  and Agency by ING Security Life and INGAE by submission of an
application  for the  Corporate  Benefits  Variable  Universal  Life  product by
Selling Broker-Dealer or Agency on or after that date.


<PAGE>



                                   SCHEDULE I

                              COMPENSATION SCHEDULE
                     TO SELLING AGREEMENT FOR SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE


This Schedule is an attachment to the ING America  Equities,  Inc. ("ING America
Equities")  Selling  Agreement by and among the parties pursuant to paragraph 17
of that Selling  Agreement,  effective as of  ________,  2000,  or the date that
Selling  Broker-Dealer  submits an  application  for this product,  whichever is
later.  The  provisions of this  Schedule  shall apply only to ING Security Life
Corporate  Benefits Variable  Universal Life policies solicited and issued while
this Schedule is in effect.  All compensation  payable under this Schedule shall
be subject to the terms and conditions  contained herein at the time of issue of
the policy by ING  Security  Life of Denver  Insurance  Company  ("ING  Security
Life").

1.  Commission Structure:

    Commissions  are  payable  on  premiums  paid in each year up to the  target
    premium  only.  No  commissions  are paid on premium in excess of the target
    premium.  Any time a new coverage segment is created,  premiums allocated to
    that segment will be commissionable up to that segment's target premium. The
    commission rates as a percent of target premium are given in a table below.

            Policy Year of Coverage          Commission Rate
                    Segment

                       1                          10%
                     2 - 4                         8%
                     5 - 10                        2%
                      11+                          0

    Premiums received within 15 days prior to policy  anniversary will result in
    the agent receiving  commissions at the same rate as if the premium was paid
    on the  anniversary  date.

    If this  product is sold with a maximum  ATR  coverage,  the target  premium
    could be zero which would result in no  commissions  payable  other than the
    annual trail commission described in section 2, below.

2.  Trail Commissions: as a percent of the net account value are paid. The trail
    commission is  calculated  monthly based on the net account value at the end
    of the prior month.  It is paid at the end of the policy year,  provided the
    policy remains in force at that time and is


<PAGE>



    not  subject to the grace  period  provisions.  The trail  commissions  will
    continue  when  the  insured  lives  past  age 100 and the  continuation  of
    coverage  feature is in force.  The annual trail  commission rates are given
    below.

Annual trail commission rates as a percent of the net account value:

               Policy              Year Trail Commission Rate
               1 - 20                       0.20%
                21+                         0.10%


3.  Riders: The Adjustable Term Insurance Rider has no target premium associated
    with it.

4.  Commission  Calculation:  Commissions  shall be  calculated  only on premium
    actually  received and accepted by ING Security Life.  Commissions  shall be
    paid only on an earned basis.  Outstanding loan amounts carried over are not
    considered commissionable premium.

5.  Premium Allocation: If the Stated Death Benefit has been increased since the
    policy date, premiums received are allocated to the coverage segments in the
    same proportion that the commission target premium for each segment bears to
    the total commission target premium of the policy.

6.  Death Benefit  Increases:  If a premium payment  accompanies a request for a
    Stated Death Benefit increase or is received while a request is pending, the
    payment will be applied to the policy but  commissions  shall not be payable
    until the increase is effective.  The commission shall then be payable based
    on the premium being  allocated  among all segments as it would normally and
    the new target premium after the increase.

7.  Compensation  Payments:  Compensation on initial premium shall be due to the
    Selling Broker-Dealer at the time of the issuance of
    the policy and for all other premium payments at the time of the receipt and
    acceptance of premium by ING Security Life,  except that the amount, if any,
    and the time of payment of compensation  on stated death benefit  increases,
    replacements, reissues, changes, conversions, exchanges, term renewals, term
    conversions,  premiums  paid in advance,  policies  issued on a  "guaranteed
    issue" basis, policies requiring facultative reinsurance  arrangements,  and
    other  special cases and programs  shall be governed by ING Security  Life's
    underwriting and administrative rules then in effect. The Compensation shall
    be payable to the Selling Broker-Dealer in accordance with the Schedule I in
    effect at the time of issue of the policy.

8.  Commission Chargeback: In the event that a policy for which a commission has
    been paid is lapsed or surrendered by the Policy Owner or has a reduction of
    stated death benefit during the first three policy years,  or is returned to
    ING  Security  Life for  refund of premium  during  the Free Look  Period as
    described in the policy, ING Security Life and


<PAGE>


    ING America Equities shall require  reimbursement from Selling Broker-Dealer
    as shown below.

         Policy Year                     Commission Chargeback
             1                    10% of first year premium up to target
             2                    6% of second year premium up to target
             3                    3% of third year premium up to target
             4+                                  0%

    If a premium payment for which a commission has been paid is refunded by ING
    Security Life, a reimbursement of the commission paid on the amount refunded
    will  be due  from  the  Selling  Broker-Dealer.  The  reimbursement  may be
    deducted  by  ING  America  Equities  from  the  next,  or  any  subsequent,
    commission payment to Selling Broker-Dealer.

    If the amount to be reimbursed exceeds  compensation  otherwise due, Selling
    Broker-Dealer  shall promptly reimburse ING America Equities before the next
    commission cycle.

9.  Internal  Exchanges:  Commissions  on the exchange of any ING Security  Life
    policy for Corporate  Benefits Variable Universal Life, if any, will be paid
    in accordance with the exchange procedures in effect at ING Security Life on
    the date the exchange is  completed.  The  commission  rates  and/or  target
    premiums may be adjusted in accordance  with the rules in effect at the time
    of the exchange.  If the Representative  responsible for the exchange is not
    the producer of the  original  policy,  and the  original  producer is still
    active  with  ING  Security  Life,  no  commission  will be  payable  to the
    Representative or the Selling Broker-Dealer.








                                                               EXHIBIT 1.a(3)(c)



Commission Structure:

Commissions  are  payable on premiums  paid up to the target  premium  only.  No
commissions are paid on premium in excess of the target premium.  Any time a new
coverage  segment  is  created,  premiums  allocated  to  that  segment  will be
commissionable  up to that segment's  target premium.  The commission rates as a
percent of target premium are given in a table below.

Policy Year of Coverage         Commission Rate          Over-Ride Allowance
        Segment

           1                           10%                        2%
         2 - 4                          8%                        2%
         5 - 10                         2%                        0
          11+                           0                         0


Annual trail commission rates as a percent of the net account value:

        Policy Year                         Trail Commission Rate
          1 - 20                                   0.20%
           21+                                     0.10%


Commission Chargeback:

In the event  that a policy  for which a  commission  has been paid is lapsed or
surrendered  by the Policy  Owner or has a  reduction  of stated  death  benefit
during the first three policy years, or is returned for refund of premium during
the Free Look Period as described in the policy,  reimbursement is required from
Selling Broker-Dealer as shown below.

Policy Year            Commission Chargeback                Override Chargeback
     1         10% of first year premium up to target                2%
     2         6% of second year premium up to target                0%
     3         3% of third year premium up to target                 0%
    4+                           0%                                  0%







Security Life of Denver                                        EXHIBIT 1.A(5)(a)
Insurance Company

                                INSURED: JOHN DOE
                          POLICY DATE: February 1, 2000
                             POLICY NUMBER: 67000001


WE AGREE TO PAY the  death  benefit  to the  beneficiary  upon the  death of the
insured while this policy is in force.

WE ALSO AGREE to provide the other  rights and  benefits  of the  policy.  These
agreements are subject to the provisions of the policy.

RIGHT TO EXAMINE  PERIOD.  You have the right to examine  and return this policy
within 10 days after  receipt.  The  policy may be  returned  by  delivering  or
mailing  it to  us  at  our  Customer  Service  Center  or  to  your  registered
representative.  Immediately upon return it will be deemed void as of the policy
date. Upon return of the policy to us, we will refund all premiums paid. If this
policy is a  replacement  policy as defined  by state law where  this  policy is
delivered,  you have the right to examine and return this policy  within 10 days
after receipt.

               /s/ Gary W. Waggoner             /s/ Stephen M. Christopher
               Secretary                        President


In this policy "you" and "your" refer to the owner of the policy. "We", "us" and
"our" refer to Security Life of Denver Insurance Company.

   This policy is a FLEXIBLE PREMIUM VARIABLE UNIVERSAL LIFE INSURANCE POLICY.
                       This is a NON-PARTICIPATING policy.

Death  benefits and other values  provided by this  contract,  when based on the
investment  experience of a separate  account,  are  variable.  These values may
increase or decrease based on investment experience and are not guaranteed as to
fixed  dollar  amount.  Death  benefits  are payable by us upon the death of the
insured.  There is no maturity date. Flexible premiums are payable by you during
the lifetime of the insured until the policy  anniversary  nearest the insured's
100th birth date.

                    SECURITY LIFE OF DENVER INSURANCE COMPANY

                                 A Stock Company

        Customer Service Center, P.O. Box 173888, Denver, Colorado 80217
                        Toll Free Number: 1(800) 848-6362


Form 2505 (VUL)-2/00

<PAGE>



                                TABLE OF CONTENTS

SCHEDULE.......................................................................5
DEFINITION OF TERMS............................................................6
INSURANCE COVERAGE PROVISIONS..................................................7
       EFFECTIVE DATE OF COVERAGE..............................................7
       BASE DEATH BENEFIT......................................................7
       CHANGE IN REQUESTED INSURANCE COVERAGE..................................8
              Requested Increases in Coverage..................................8
              Requested Decreases in Coverage..................................8
              Death Benefit Option Changes.....................................8
       CONTINUATION OF COVERAGE AFTER AGE 100..................................9
       PAYOUT OF PROCEEDS.....................................................10
PREMIUM PROVISIONS............................................................10
       INITIAL PREMIUM ALLOCATION.............................................10
       SUBSEQUENT PREMIUM ALLOCATION..........................................11
       CHANGES TO PREMIUM ALLOCATION..........................................11
       SCHEDULED PREMIUMS.....................................................11
       UNSCHEDULED PREMIUMS...................................................11
       NET PREMIUM............................................................11
       PREMIUM LIMITATION.....................................................12
       FAILURE TO PAY PREMIUM.................................................12
SEPARATE ACCOUNT PROVISIONS...................................................12
       THE SEPARATE ACCOUNT...................................................12
       SEPARATE ACCOUNT INVESTMENT OPTIONS....................................12
       CHANGES WITHIN THE SEPARATE ACCOUNT....................................13
GENERAL ACCOUNT PROVISIONS....................................................14
       THE GENERAL ACCOUNT....................................................14
       GUARANTEED INTEREST DIVISION...........................................14
       LOAN DIVISION..........................................................14




Form 2505 (VUL)-2/00
Page 2
<PAGE>





TRANSFER PROVISIONS...........................................................14
ACCOUNT VALUE PROVISIONS......................................................14
       ACCOUNT VALUES ON THE INVESTMENT DATE..................................15
       ACCUMULATION UNIT VALUE................................................15
       ACCUMULATION EXPERIENCE FACTOR.........................................15
       ACCOUNT VALUE OF THE INVESTMENT OPTIONS OF THE SEPARATE ACCOUNT........16
       ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION......................16
       ACCOUNT VALUE OF THE LOAN DIVISION.....................................17
DEDUCTIONS....................................................................17
       MONTHLY DEDUCTION......................................................17
       ANNUAL DEDUCTION (Deferred Sales Charge)...............................17
       COST OF INSURANCE......................................................18
LOAN PROVISIONS...............................................................18
       POLICY LOANS...........................................................18
       LOAN INTEREST..........................................................19
       LOAN DIVISION..........................................................19
PARTIAL WITHDRAWAL PROVISIONS.................................................19
SURRENDER PROVISIONS..........................................................21
       SURRENDER VALUE........................................................21
       BASIS OF COMPUTATIONS..................................................21
       FULL SURRENDERS........................................................21
GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS........................21
       GRACE PERIOD...........................................................21
       TERMINATION............................................................22
       REINSTATEMENT..........................................................22
       DEFERRAL OF PAYMENT....................................................22




Form 2505 (VUL)-2/00
Page 3
<PAGE>






GENERAL POLICY PROVISIONS.....................................................23
       THE POLICY.............................................................23
       CONTRACT CHANGES.......................................................23
       PROCEDURES.............................................................23
       OWNERSHIP..............................................................23
       BENEFICIARIES..........................................................24
       EXCHANGE RIGHT.........................................................24
       COLLATERAL ASSIGNMENT..................................................24
       INCONTESTABILITY.......................................................24
       MISSTATEMENT OF AGE OR GENDER..........................................24
       SUICIDE EXCLUSION......................................................25
       PERIODIC REPORTS.......................................................25
       ILLUSTRATION OF BENEFITS AND VALUES....................................25
       NONPARTICIPATING.......................................................25
       CUSTOMER SERVICE CENTER................................................25
PAYOUTS OTHER THAN AS ONE SUM.................................................25
       ELECTION...............................................................25
       PAYOUT OPTIONS.........................................................26
       CHANGE AND WITHDRAWAL..................................................26
       EXCESS INTEREST........................................................27
       MINIMUM AMOUNTS........................................................27
       SUPPLEMENTARY POLICY...................................................27
       INCOME PROTECTION......................................................27
       DEATH OF PRIMARY PAYEE.................................................27
       PAYMENTS OTHER THAN MONTHLY............................................27
SETTLEMENT OPTION TABLES......................................................28


Additional  benefits  or riders,  if any,  will be listed in the  Schedule.  The
additional provisions will be inserted in the policy.

Form 2505 (VUL)-2/00
Page 4
<PAGE>





                                    SCHEDULE

                   (Schedule Effective Date: February 1, 2000)

                               POLICY INFORMATION
<TABLE>

<S>                         <C>                <C>                                      <C>
Policy Number               67000001           Initial Stated Death Benefit             $100,000.00
                                               Adjustable Term Insurance Death Benefit  $ 50,000.00*
Policy Date                 February 1, 2000   Target Death Benefit                     $150,000.00**


Insured                     JOHN DOE           Additional Benefits:
Issue Age and Gender        35, Male                Adjustable Term Insurance Rider


Death Benefit Option        OPTION 1           Scheduled Premium                        $2,000.00 Annually
</TABLE>



Definition of Life Insurance Test:     Cash Value Accumulation Test

Coverage will expire if premiums are insufficient to continue coverage. Coverage
will also be  affected  by partial  withdrawals,  policy  loans,  changes in the
current cost of insurance  rates,  the actual  credited  interest  rates for the
Guaranteed  Interest  Division  and the  investment  experience  of the Separate
Account.

*This amount is the amount of adjustable  term death benefit on the policy date.
This death  benefit will vary from time to time,  and may depend on your account
value. See the rider and policy for details.

**This  amount is the target death  benefit on the policy date. It may change at
the beginning of each policy year. See the schedule and rider for details.

         CUSTOMER SERVICE CENTER:       P.O. Box 173888, Denver, Colorado  80217
                                        Toll Free Number 1(800) 848-6362


Form 2505 (VUL)-2/00
Page 5
<PAGE>




                              SCHEDULE (Continued)

                             SEGMENT Benefit Profile

                   (Schedule Effective Date: February 1, 2000)

<TABLE>

<S>                    <C>                     <C>                   <C>                <C>
Description            Segment Stated Death    Segment Effective     Segment Target     Segment Premium Class
                          Benefit Amount             Date               Premium

Segment #1                  $100,000           February 1, 2000        $3,981.00       Select Guaranteed Issue
                                                                                              Non Smoker
</TABLE>








ADDITIONAL BENEFITS:

Adjustable  Term Insurance  Rider premium class or rating is the same as Segment
#1



A segment is a block of death benefit  coverage.  The stated death benefit shown
on the schedule page at issue is Segment #1. Additional segments may be added to
the policy after issue to increase the death benefit.  Each  individual  segment
added to the policy has its own cost of insurance charges and expense charges as
shown in the  schedule.  This is  further  defined  in the  Definition  of Terms
section of your policy.

Form 2505 (VUL)-2/00
Page 5A

<PAGE>



EXPENSE CHARGES

A.   Premium  Expense  Charge.  This charge will equal the sum of a sales charge
     plus a tax charge. See Net Premium provision for details.


     1.   Sales Charge:

<TABLE>
<CAPTION>

                Segment Year in Which Premium         Segment Premium Received up to            Segment Premium Received in Excess
                          Received                        Segment Target Premium                     Of Segment Target Premium

                <S>                                                  <C>                                         <C>
                Segment Year 1                                       2.0%                                         0%

                Segment Years thereafter                             0.5%                                        0.5%
</TABLE>



     2.   Federal  Deferred  Acquisition  Cost Tax Charge and Other Charges (Tax
          Charge):


<TABLE>
<CAPTION>

                Segment Year in Which Premium           Segment Premium Received up to            Segment Premium Received in Excess
                        Received                             Segment Target Premium                     Of Segment Target Premium

                <S>                                                  <C>                                         <C>
                Segment Year 1                                       4.0%                                         0%

                Segment Years thereafter                             4.0%                                        4.0%
</TABLE>



     We reserve the right to  increase  or  decrease  the tax charges due to any
     change in tax laws.  We further  reserve  the right to increase or decrease
     the tax charge for federal deferred  acquisition cost tax due to any change
     in cost to us.

B.   Monthly  Expense  Charge:   The  monthly  expense  charge  will  equal  the
     following:


                 Charge: $12 per month for the  first 12 policy  months;  and $6
                         per month thereafter.









      Form 2505 (VUL)-2/00
      Page 5B


<PAGE>




C.   Annual Deduction:
<TABLE>
<CAPTION>

    Segment Year in Which Segment     Percentage of Segment Premium        Percentage of Segment Premium       Segment Years of
          Premium Received                  Received up to                      Received in Excess                Deduction
                                        Segment Target Premium*              Of Segment Target Premium
    <S>                                         <C>                                   <C>                       <C>

    Segment Year 1                               2.0%                                 1%                         2 through 8

    Segment Year 2                              1.75%                                 0%                         3 through 9

    Segment Year 3                              1.75%                                 0%                         4 through 10

    Segment Year 4                              1.75%                                 0%                         5 through 11

    Segment Year 5                              0.50%                                 0%                         6 through 12

    Segment Year 6                              0.50%                                 0%                         7 through 13

    Segment Year 7                              0.50%                                 0%                         8 through 14

    Segment Year 8                              0.50%                                 0%                         9 through 15

    Segment Year 9                              0.50%                                 0%                        10 through 16

    Segment Year 10                             0.50%                                 0%                        11 through 17

    Segment Years 11+                             0%                                  0%                              N/A

</TABLE>

*These are the percentages used to determine the segment annual deduction.  This
 deduction will be made once each year for 7 years.

ANNUAL MORTALITY AND EXPENSE RISK CHARGE

  Annual Mortality and Expense Risk Charge   0.20% per year (0.01667% per month)













Form 2505 (VUL)-2/00
Page 5C


<PAGE>



POLICYHOLDER TRANSACTION CHARGES

                Requests for Sales Illustrations: We reserve the right to charge
                a $25 fee for each policy illustration over one illustration per
                policy year.  Partial  Withdrawal  Service Fee: See below. Other
                Policy  Transaction  Charges:  The charges for transfers between
                investment  options  of the  Separate  Account  or  between  the
                Guaranteed Interest Division and the Separate Account investment
                options;  charges for allocation changes;  and charges for other
                Separate  Account  management  functions  are  governed  by  the
                prospectus in effect at the time of the transaction.

POLICY LOANS

                               Policy Loan Interest Rate: 3.25% per year
    Guaranteed  Interest Rate Credited To Loan  Division: 3.00% per year
                                     Minimum Loan Amount: $100
                                     Maximum Loan Amount: See the Loan
                                                          Provisions section.

PARTIAL WITHDRAWALS

    Minimum Partial Withdrawal Amount:  $100
    Maximum Partial Withdrawal Amount:  Amount which will leave $500 as the net
                                        account value
       Partial Withdrawal Service Fee:  $25
         Limit On Partial Withdrawals:  One per policy year

GUARANTEED INTEREST DIVISION

    Guaranteed Interest Rate For Guaranteed Interest Division:    3.00% per year












Form 2505 (VUL)-2/00
Page 5D


<PAGE>


                              SCHEDULE (Continued)

The  policy's  base  death  benefit  at any time  will be at least  equal to the
account value times the appropriate factor from this table.

                          DEFINITION OF LIFE INSURANCE

                          CASH VALUE ACCUMULATION TEST

                              DEATH BENEFIT FACTORS

<TABLE>
<CAPTION>

 Insured's Attained      Factor      Insured's         Factor      Insured's        Factor        Insured's         Factor
        Age                         Attained Age                  Attained Age                   Attained Age


         <S>              <C>           <C>             <C>           <C>            <C>             <C>             <C>
         15               7.564         40              3.439         65             1.692           90              1.151

         16               7.335         41              3.330         66             1.654           91              1.141

         17               7.118         42              3.226         67             1.617           92              1.131

         18               6.911         43              3.125         68             1.583           93              1.120

         19               6.713         44              3.028         69             1.550           94              1.109

         20               6.521         45              2.936         70             1.518           95              1.097

         21               6.334         46              2.846         71             1.488           96              1.083

         22               6.150         47              2.761         72             1.459           97              1.069

         23               5.969         48              2.678         73             1.432           98              1.054

         24               5.791         49              2.599         74             1.406           99              1.040

         25               5.615         50              2.522         75             1.382      100 and older        1.000

         26               5.441         51              2.449         76             1.359

         27               5.271         52              2.378         77             1.338

         28               5.104         53              2.311         78             1.318

         29               4.940         54              2.246         79             1.299

         30               4.781         55              2.184         80             1.281

         31               4.626         56              2.125         81             1.264

         32               4.476         57              2.068         82             1.248

         33               4.330         58              2.014         83             1.233

         34               4.188         59              1.962         84             1.218

         35               4.052         60              1.912         85             1.205

         36               3.920         61              1.864         86             1.193

         37               3.793         62              1.818         87             1.181

         38               3.670         63              1.774         88             1.171

         39               3.553         64              1.732         89             1.160
</TABLE>




Form 2505 (VUL)-2/00
Page 5E


<PAGE>


                              SCHEDULE (Continued)

                               TABLE OF GUARANTEED
                                RATES-Segment #1
                           Guaranteed Maximum Cost of
                 Insurance Rates Per $1000 of Net Amount at Risk
                     (These rates apply to the Base Policy.)

<TABLE>
<CAPTION>

Attained       Monthly Cost of     Attained     Monthly Cost of     Attained     Monthly Cost of     Attained     Monthly Cost of
Age            Insurance Rate      Age          Insurance Rate      Age          Insurance Rate      Age          Insurance Rate

<S>                <C>               <C>           <C>               <C>             <C>               <C>            <C>
0                  0.34845           26            0.14419           51              0.60870           76             5.91225

1                  0.08917           27            0.14252           52              0.66377           77             6.46824

2                  0.08251           28            0.14169           53              0.72636           78             7.04089

3                  0.08167           29            0.14252           54              0.79730           79             7.64551

4                  0.07917           30            0.14419           55              0.87326           80             8.30507

5                  0.07501           31            0.14836           56              0.95591           81             9.03761

6                  0.07167           32            0.15252           57              1.04192           82             9.86724

7                  0.06667           33            0.15919           58              1.13378           83            10.80381

8                  0.06334           34            0.16669           59              1.23235           84            11.82571

9                  0.06167           35            0.17586           60              1.34180           85            12.91039

10                 0.06084           36            0.18670           61              1.46381           86            14.03509

11                 0.06417           37            0.20004           62              1.60173           87            15.18978

12                 0.07084           38            0.21505           63              1.75809           88            16.36948

13                 0.08251           39            0.23255           64              1.93206           89            17.57781

14                 0.09584           40            0.25173           65              2.12283           90            18.82881

15                 0.11085           41            0.27424           66              2.32623           91            20.14619

16                 0.12585           42            0.29675           67              2.54312           92            21.57655

17                 0.13919           43            0.32260           68              2.77350           93            23.20196

18                 0.14836           44            0.34929           69              3.02328           94            25.28174

19                 0.15502           45            0.37931           70              3.30338           95            28.27411

20                 0.15836           46            0.41017           71              3.62140           96            33.10677

21                 0.15919           47            0.44353           72              3.98666           97            41.68475

22                 0.15752           48            0.47856           73              4.40599           98            58.01259

23                 0.15502           49            0.51777           74              4.87280           99            83.33333

24                 0.15169           50            0.55948           75              5.37793

25                 0.14752
</TABLE>


The rates shown are for a guaranteed  issue  premium  class with no  substandard
rating.  If the policy has a substandard  rating,  the maximum cost of insurance
rates will be adjusted  using the rating  factor  shown in the  Segment  Benefit
Profile of the Schedule.  For a rating that is a stated percentage increase, the
maximum cost of insurance  rates will be determined by multiplying the rates for
a guaranteed  issue  premium class shown above by the rating factor shown in the
Segment Benefit Profile of the Schedule.  For a rating that is a flat amount per
$1,000,  the maximum cost of insurance  rates will be  determined  by adding the
flat amount per $1,000 shown in the Segment  Benefit  Profile of the Schedule to
the rate per $1,000 for the  guaranteed  issue  premium  class shown above.  The
rates  shown  above  are  based on the  1980  Commissioners'  Standard  Ordinary
Ultimate Smoker Composite Mortality Table (Male), age nearest birth date.

Form 2505 (VUL)-2/00
Page 5F


<PAGE>


                               TABLE OF GUARANTEED
                                RATES-Segment #1
                           Guaranteed Maximum Cost of
                 Insurance Rates Per $1000 of Net Amount at Risk
                        (Adjustable Term Insurance Rider)

<TABLE>
<CAPTION>

 Attained      Monthly Cost of     Attained     Monthly Cost of     Attained     Monthly Cost of     Attained     Monthly Cost of
 Age           Insurance Rate      Age          Insurance Rate      Age          Insurance Rate      Age          Insurance Rate

   <S>           <C>                <C>           <C>                 <C>          <C>                 <C>           <C>
   0             0.43602            26            0.18003             51           0.76141             76            7.40104

   1             0.11168            27            0.17837             52           0.82985             77            8.09839

   2             0.10334            28            0.17753             53           0.90832             78            8.81706

   3             0.10251            29            0.17837             54           0.99683             79            9.57498

   4             0.09918            30            0.18003             55           1.09202             80           10.40294

   5             0.09418            31            0.18587             56           1.19559             81           11.32260

   6             0.09001            32            0.19087             57           1.30253             82           12.36434

   7             0.08334            33            0.19921             58           1.41784             83           13.54176

   8             0.07917            34            0.20838             59           1.54070             84           14.82576

   9             0.07751            35            0.22005             60           1.67781             85           16.19045

   10            0.07584            36            0.23339             61           1.83085             86           17.60542

   11            0.08001            37            0.25006             62           2.00317             87           19.05982

   12            0.08834            38            0.26924             63           2.19899             88           20.54615

   13            0.10334            39            0.29092             64           2.41666             89           22.06903

   14            0.12001            40            0.31510             65           2.65537             90           23.64710

   15            0.13835            41            0.34262             66           2.90927             91           25.31065

   16            0.15752            42            0.37097             67           3.18092             92           27.11674

   17            0.17420            43            0.40350             68           3.46950             93           29.17188

   18            0.18587            44            0.43686             69           3.78175             94           31.80363

   19            0.19420            45            0.47439             70           4.13284             95           35.59424

   20            0.19837            46            0.51276             71           4.53127             96           41.72906

   21            0.19921            47            0.55447             72           4.98809             97           52.65466

   22            0.19671            48            0.59869             73           5.51357             98           73.58341

   23            0.19420            49            0.64709             74           6.09863             99           83.33333

   24            0.19004            50            0.69966             75           6.73168

   25            0.18420
</TABLE>


The rates shown are for a guaranteed  issue  premium  class with no  substandard
rating.  If the policy has a substandard  rating,  the maximum cost of insurance
rates will be adjusted  using the rating  factor  shown in the  Segment  Benefit
Profile of the Schedule.  For a rating that is a stated percentage increase, the
maximum cost of insurance  rates will be determined by multiplying the rates for
a guaranteed  issue  premium class shown above by the rating factor shown in the
Segment Benefit Profile of the Schedule.  For a rating that is a flat amount per
$1,000,  the maximum cost of insurance  rates will be  determined  by adding the
flat amount per $1,000 shown in the Segment  Benefit  Profile of the Schedule to
the rate per $1,000 for the  guaranteed  issue  premium  class shown above.  The
rates  shown  above  are  based on the  1980  Commissioners'  Standard  Ordinary
Ultimate Smoker Composite Mortality Table (Male), age nearest birth date.

Form 2505 (VUL)-2/00
Page 5G

<PAGE>



                               DEFINITION OF TERMS

Account value - The sum of the amounts  allocated to the  investment  options of
the Separate  Account and to the Guaranteed  Interest  Division,  as well as any
amount set aside in the Loan Division to secure a policy loan.

Accumulation unit - A unit of measurement used to calculate the account value in
each investment option of the Separate Account.

Accumulation  unit value - The value of an accumulation  unit of each investment
option of the Separate Account.  The accumulation unit value is determined as of
each valuation date.

Age - The policy is issued at the age shown in the  Schedule.  Each issue age is
the age nearest birthday on the policy date.

Attained  age - The  insured's  attained  age is the issue age of the insured as
shown in the Schedule, increased by the number of completed policy years.

Base death benefit - The base death benefit is defined in the Base Death Benefit
provision of the policy.

Customer Service Center - Our  administrative  office whose address is P. O. Box
173888, Denver, CO 80217.

General  Account - The account that  contains all of our assets other than those
held in the Separate Account or our other separate accounts.

Guaranteed Interest Division - Part of our General Account to which a portion of
the account  value may be allocated and which  provides  guarantees of principal
and interest.

Initial  period - The  initial  period  ends on the earlier of: a) the date this
policy  was  delivered  to you plus the Right to Examine  Period,  so long as we
receive  notice of the delivery date at our Customer  Service  Center before the
date  defined in (b), or (b) the date this  policy is mailed  from our  Customer
Service Center plus five days plus the Right to Examine Period.

Form 2505 (VUL)-2/00
Page 6

<PAGE>

Investment  date -The  first  date we apply  your net  premium  payment  to your
policy.  We will  allocate  the initial net premium to your policy at the end of
the valuation  period during which the latest of the date on which the following
requirements is satisfied for policy issuance:

1) we receive  the amount of premium  required  for  coverage to begin under the
policy; 2) we have approved the policy for issue, and 3) all issue  requirements
have been met and received in our Customer Service Center.

Investment  options of the Separate Account - The investment  options available,
each of which invests in shares of one of the portfolios.

Loan  Division - Part of our  General  Account  in which  funds are set aside to
secure any outstanding policy loan and accrued loan interest when due.

Monthly  processing  date - The date each month on which the monthly  deductions
from the account  value are due. The first monthly  processing  date will be the
policy date or the  investment  date, if later.  Subsequent  monthly  processing
dates will be the same date as the policy  date each month  thereafter.  If that
date  is not a  valuation  date,  monthly  processing  date  will  be  the  next
calculated accumulation unit value.

Net account  value - The amount of the  account  value minus any policy loan and
accrued loan interest. This is the same as your surrender value.

Net premium - The net  premium  equals the  premium  received  minus the premium
expense  charges  shown in the  Schedule.  These  charges are deducted  from the
premium before the premium is applied to your account value.

Partial  withdrawal - The withdrawal of a portion of your net account value from
the policy.  The partial  withdrawal may reduce the amount of base death benefit
in force.

Policy loan - The sum of amounts you have borrowed  from your policy,  increased
by any policy loan interest capitalized when due, and reduced by any policy loan
repayments.

Right to Examine  Period - The number of days after  delivery  during  which you
have a right to examine your policy.

Scheduled  premium - The premium  amount that you specify on the  application as
the amount you intend to pay at fixed intervals over a specified period of time.
Premiums may be paid on a monthly,  quarterly,  semiannual,  or annual basis, as
you determine.  You need not pay the scheduled  premium and you may change it at
any time.  Also,  within  limits,  you may pay less or more  than the  scheduled
premium.

Segment - The stated death benefit shown on the Segment  Benefit  Profile of the
Schedule is the  initial  segment,  or Segment  #1. Each  increase in the stated
death benefit  (other than due to an option  change) is a new segment.  Each new
segment will be shown separately on the Segment Benefit Profile of the Schedule.
The first year for a segment  begins on the  effective  date of the  segment and
ends one year later. Each subsequent year begins at the end of the prior segment
year.  Each new  segment  may be  subject  to a new  sales  charge,  new  annual
deduction,  if any, new cost of insurance charges and new  incontestability  and
suicide exclusion periods.

Segment premium - The actual premium  received  allocated to existing  segments.
Premium is  allocated in the same  proportion  that the segment  target  premium
bears to the sum of all  segment  target  premium.  If there is only one segment
target premium,  the entire premium is allocated to the segment.  Segment target
premium is shown in the Schedule. As each segment has unique segment years, each
segment premium is associated with a segment year.

Form 2505 (VUL)-2/00
Page 6a

<PAGE>

Stated death benefit -The sum of the segments under the policy. The stated death
benefit changes when there is an increase or a decrease or when a transaction on
the policy  causes it to change  (for  example,  a partial  withdrawal  under an
Option 1 base death benefit may cause the stated death benefit to change).

Surrender  value - The amount of the  account  value  minus any policy  loan and
accrued loan interest. This is the same amount as the net account value.

Target death  benefit - The target  death  benefit for your policy is defined in
the Adjustable Term Insurance Rider, if any, attached to the policy.

Valuation  date - Each date as of which the net asset value of the shares of the
portfolios and unit values of the variable investment options are determined.

Except for days that a variable investment option's corresponding portfolio does
not  value its  shares,  a  valuation  date is any day:  (a) The New York  Stock
Exchange  ("NYSE")  is open for trading and on which  Security  Life's  Customer
Service Center is open for business; or (b) as may be required by law.

Valuation  period - The  period  which  begins  at 4:00 p.m.  Eastern  Time on a
valuation  date  and  ends at 4:00  p.m.  Eastern  Time on the  next  succeeding
valuation date.

                          INSURANCE COVERAGE PROVISIONS

EFFECTIVE DATE

The policy date shown in the  Schedule is the  effective  date for all  coverage
provided in the original application.  The policy date is the date from which we
measure  policy  years and  determine  the monthly  processing  date.  The first
monthly  processing date is the investment date. Future monthly processing dates
are the same  calendar day of each month as the policy date unless this is not a
valuation  date in which case the  monthly  processing  date  occurs on the next
valuation date. A policy  anniversary occurs each year on the same month and day
as the policy date unless this is not a valuation  date in which case the policy
anniversary  occurs  on the next  valuation  date.  The  effective  date for new
segments and additional benefits is shown in the Schedule.

BASE DEATH BENEFIT

The base death benefit will be, at any time, determined as follows:

Option 1: Under Option 1, the base death benefit is the greater of:

          (a)  The stated death benefit; or
          (b)  The account value  multiplied by the appropriate  factor from the
               Death Benefit Factors shown in the Schedule.

Option 2: Under Option 2, the base death benefit is the greater of:

          (a)  The stated death benefit plus the account value, or
          (b)  The account value  multiplied by the appropriate  factor from the
               Death Benefit Factors shown in the Schedule.

Option 3: Under Option 3, the base death benefit is the greater of:

          (a)  The stated death  benefit  plus  premiums  received  less partial
               withdrawals, or
          (b)  The account value  multiplied by the appropriate  factor from the
               Death Benefit Factors shown in the Schedule.

The stated death benefit and the death benefit option are shown in the Schedule.

This  policy is  designed  to qualify  as a life  insurance  contract  under the
Internal Revenue Code. All terms and provisions of the policy shall be construed
in a manner consistent with that design.  The base death benefit in force at any
time shall not be less than the amount of  insurance  necessary  to achieve such
qualification  under the applicable  provisions of the Internal  Revenue Code in
existence  at the time the policy is issued.  We reserve  the right to amend the
policy or adjust the amount of insurance when required.  We will send you a copy
of any policy amendment.

Form 2505 (VUL)-2/00
Page 7

<PAGE>

CHANGE IN REQUESTED INSURANCE COVERAGE

You may request that the insurance coverage be increased or decreased. Decreases
are not allowed before the first policy anniversary.  The change in coverage may
not be for an amount less than $1,000.  The effective date of the change will be
the  monthly  processing  date  immediately  following  the  date  your  written
application is approved by us. After any change to the stated death benefit, you
will receive an amended  Schedule  reflecting the change,  the benefit under any
riders,  if applicable,  the  guaranteed  cost of insurance  rates,  and the new
target premium.

Requested Increases in Coverage

Subject to our limits,  you may request an increase in the stated death  benefit
through  attained  age 75. An increase  will become  effective as of the monthly
processing  date  immediately  following  the date your written  application  is
approved by us. You must provide evidence satisfactory to us that the insured is
insurable  according  to our normal  rules of  underwriting  for the  applicable
premium class for this type of policy. This evidence will include an application
and may include required medical information.  An increase will consist of a new
segment of stated  death  benefit . Each new segment  will result in a new sales
charge which will be deducted from the premium allocated to the new segment. The
new  segment  may also be subject to new  monthly  expense  charges,  new annual
deductions,  new cost of insurance charges and new  incontestability and suicide
exclusion periods.

Requested Decreases in Coverage

After the first  policy  anniversary,  you may  request a decrease in the stated
death  benefit.  We will limit the  decrease  such that,  immediately  after the
requested decrease:

          (a)  If there is no  adjustable  term  insurance  on the  policy,  the
               stated death benefit is at least $50,000.

          (b)  If there is adjustable  term insurance on the policy,  the target
               death benefit is at least $50,000.

A decrease  will be  effective  as of the monthly  processing  date  immediately
following the date your written  application  is approved by us. A decrease will
first reduce  Adjustable  Term  Insurance  Rider  coverage,  if attached to your
policy,  and will then reduce each of the stated death  benefit  segments in the
same proportion as the stated death benefit is reduced.

Death Benefit Option Changes

Beginning  with the first  monthly  processing  date and ending  with the policy
anniversary  nearest the insured's  100th birth date,  you may request to change
the death  benefit  option.  This  change  will be  effective  as of the monthly
processing date next following  approval.  A death benefit option change applies
to the  entire  stated  death  benefit.  We may not allow any change if it would
reduce  the  target  death  benefit  below the  minimum we require to issue this
policy at the time of reduction.  Death benefit  option changes from Option 1 to
Option  3,  from  Option 2 to  Option 3 and  from  Option 3 to  Option 2 are not
allowed.  After the effective date of the change,  the stated death benefit will
be changed according to the following table:

Form 2505 (VUL)-2/00
Page 8


<PAGE>


     OPTION    CHANGE       STATED DEATH BENEFIT FOLLOWING
      FROM        TO        THE OPTION CHANGE EQUALS:

     Option 1  Option 2     Stated death benefit prior to such change minus your
                            account  value  as of  the  effective  date  of  the
                            change.
     Option 2  Option 1     Stated death benefit prior to such change plus your
                            account  value  as of  the  effective  date  of  the
                            change.
     Option 3  Option 1     Stated death benefit  prior to such change plus the
                            sum of all  the  premiums  paid  minus  all  partial
                            withdrawals taken prior to the effective date of the
                            change.

To determine  the segment  stated death  benefit  after an option  change,  your
account  value will be  allocated to each  segment in the same  proportion  that
segment  bears to the  stated  death  benefit  as of the  effective  date of the
change.

CONTINUATION OF COVERAGE AFTER AGE 100

If the policy is in force on the policy anniversary  nearest the insured's 100th
birth date,  the policy will  continue  pursuant to the terms of the policy.  On
this date, the following will occur:

     (a)  The  target  death  benefit  on the  policy  anniversary  nearest  the
          insured's  100th birth date will then become the stated death  benefit
          for the  policy and any  remaining  death  benefit in force  under the
          Adjustable Term Insurance Rider will terminate.
     (b)  All other riders, if any, attached to the policy also will terminate.
     (c)  The portion of your account value invested in the  investment  options
          of the  Separate  Account  will be  transferred  into  the  Guaranteed
          Interest  Division and no further  investment in the Separate  Account
          will be allowed.
     (d)  If the  death  benefit  option  in force on the  policy is Option 2 or
          Option 3, the policy will be  converted to death  benefit  Option 1 in
          accordance  with the  procedures  outlined in the Death Benefit Option
          Changes provision of the policy. No further changes will be allowed to
          the death benefit option.

After the policy anniversary  nearest the insured's 100th birth date, no further
premiums  will be  accepted  and no monthly or annual  deductions  will be made.
However,  a  one-time  administrative  fee of $200 will be charged  against  the
policy's account value. We will continue to credit interest to the account value
in the Guaranteed Interest Division. Policy loans and withdrawals continue to be
available.  Any existing  policy loan will  continue.  Policy loan interest will
continue to accrue.  Payments on policy loans and policy loan  interest  will be
accepted.  The policy will enter the 61-day grace period if the surrender  value
is zero or less.

If you do not want coverage to continue past the policy anniversary  nearest the
insured's  100th  birth date,  the policy may be  surrendered  at that time,  or
earlier.

Form 2505 (VUL)-2/00
Page 9

<PAGE>



PAYOUT OF PROCEEDS

Proceeds refer to the amount we will pay:

     a)   upon surrender of the policy; or
     b)   upon the death of the insured.

The proceeds upon  surrender of this policy will be the net account  value.  The
amount of proceeds  payable upon the death of the insured will be the base death
benefit  in effect  on the date of  death,  plus any  amounts  payable  from any
additional  benefits  provided  by rider,  minus  any  outstanding  policy  loan
including  accrued  but unpaid  interest,  minus any unpaid  monthly  deductions
incurred prior to the date of death.  The calculation of the death proceeds will
be computed as of the date of the insured's death.

We will  determine the amount of proceeds  payable upon the death of the insured
when we have  received  due proof of death and any  other  information  which is
necessary to process the claim.  Any proceeds we pay are subject to  adjustments
as provided in the Misstatement of Age, Suicide  Exclusion and  Incontestability
provisions.

We will pay proceeds in one sum unless you request an alternate form of payment.
There are many possible  methods of payment.  The available  payout  options are
described  in the Payouts  Other Than As One Sum  provision.  Contact us or your
registered  representative for additional information.  Interest will be paid on
the one sum death  proceeds  from the date of death to the date of  payment,  or
until a payout option is selected.  Interest will be at the rate we declare,  or
at any higher rate required by law.

                               PREMIUM PROVISIONS

INITIAL PREMIUM ALLOCATION

If the initial period has not ended on the investment  date, net premium amounts
designated for allocation to investment  option of the Separate  Account will be
allocated  on the  investment  date to the  Money  Market  Division  and any net
premium amount  designated for  allocation to the Guaranteed  Interest  Division
will be allocated to that division.  Any additional net premium amounts received
after the  investment  date and before  the end of the  initial  period  will be
allocated  in the same  manner as the  initial  net  premium,  at the end of the
valuation  period  during which we receive the premium at our  Customer  Service
Center.  On the  valuation  date  immediately  following  the end of the initial
period,  the  balance  of the  amount  in the  Money  Market  Division  will  be
transferred to other  investment  options of the Separate  Account  according to
your allocations instructions.  The amounts allocated to the Guaranteed Interest
Division will remain in that division.

If the  initial  period has ended on the  investment  date,  initial net premium
amounts will be allocated on the  investment  date to investment  options of the
Separate Account and/or to the Guaranteed  Interest  Division in accordance with
your allocation instructions.

Form 2505 (VUL)-2/00
Page 10

<PAGE>


SUBSEQUENT PREMIUM ALLOCATIONS

After the initial  premium  allocation,  all future  scheduled  and  unscheduled
premiums will be allocated to the investment options of the Separate Account and
to  the  Guaranteed   Interest  Division  in  accordance  with  your  allocation
instructions.  This  allocation  will occur at the end of the  valuation  period
during which we receive the premium at our Customer Service Center.

CHANGES TO PREMIUM ALLOCATIONS

You may change your premium allocation in accordance with instructions  included
in your annual  policy  prospectus.  If the change  causes a premium  allocation
charge to be incurred  according to the  schedule,  we will deduct a charge from
the investment options of the Separate Account and from the Guaranteed  Interest
Division  as  described  in  the  prospectus  in  effect  at  the  time  of  the
transaction.

SCHEDULED PREMIUMS

The scheduled  premium as shown in the Schedule may be paid while this policy is
in force prior to the policy anniversary nearest the insured's 100th birth date.
You may increase or decrease  the amount of the  scheduled  premium,  subject to
limits  we may set and  provisions  in the  Premium  Limitation  section.  Under
conditions  provided in the Grace Period provision,  you may be required to make
premium  payments to keep the policy in force. You may pay premiums on a monthly
basis through an automated  payment  facility.  All payment modes are subject to
our minimum requirements for the payment mode selected.

UNSCHEDULED PREMIUMS

You may make  unscheduled  premium  payments  at any time the policy is in force
prior to the policy anniversary  nearest the insured's 100th birth date, subject
to the Premium Limitation section.  Unless you tell us otherwise,  these premium
payments  will first be applied to reduce or pay off any  existing  policy  loan
and, as such, premium expense charges will not be deducted.

NET PREMIUM

The net premium  equals the premium paid minus the premium  expense charge shown
in the  Schedule.  The premium  expense  charge is the sales charge plus the tax
charge.

Each time we receive a premium we determine the sales charge by multiplying  the
applicable  sales  charge  percentage  times  the  segment  premium.  There is a
different  sales charge  percentage for the segment year in which the premium is
received,  for segment  premium above the segment target premium and for segment
premium below the segment target premium.

Each time we receive a premium we determine  the tax charge by  multiplying  the
applicable tax charge percentage times the segment premium. There is a different
tax charge percentage for the segment year in which the premium is received, for
segment  premium above the segment target premium and for segment  premium below
the segment target premium.

Form 2505 (VUL)-2/00
Page 11

<PAGE>


The Schedule shows: (1) the target premium for each segment;  (2) the percentage
sales charges;  and (3) the tax  percentage.  Segment  premium is defined in the
Definition of Terms section of your policy.

PREMIUM LIMITATION

We will  refund any  premium  that  causes  your policy not to qualify as a life
insurance  policy under the Internal  Revenue Code. No premium may be paid after
the death of the  insured.  No premium may be paid after the policy  anniversary
nearest the insured's 100th birth date.

FAILURE TO PAY PREMIUM

If you  stop  paying  premiums  prior  to the  policy  anniversary  nearest  the
insured's  100th birth date,  your  coverage  may lapse.  See your Grace  Period
provision for details.

                           SEPARATE ACCOUNT PROVISIONS

THE SEPARATE ACCOUNT

The Separate  Account is an account  established by us,  pursuant to the laws of
the State of Colorado, to separate the assets funding the benefits for the class
of policies to which this policy  belongs from other assets of Security  Life of
Denver Insurance Company.

The  Separate  Account  is  registered  as a unit  investment  trust  under  the
Investment  Company Act of 1940.  All income,  gains and losses,  whether or not
realized,  from assets  allocated  to the  Separate  Account are  credited to or
charged against the Separate  Account without regard to income,  gains or losses
of our General Account.  The assets of the Separate Account are our property but
are separate  from our General  Account and our other  Separate  Accounts.  That
portion of the assets of the Separate Account which is equal to the reserves and
other policy  liabilities with respect to the Separate Account is not chargeable
with liabilities  arising out of any other business we may conduct or subject to
creditor claims against us.

SEPARATE ACCOUNT INVESTMENT OPTIONS

The Separate Account is divided into investment  options,  each of which invests
in a fund portfolio  designed to meet the  objectives of the investment  option.
The  current  eligible  investment  options  are  shown  in your  annual  policy
prospectus.  We may, from time to time, add additional investment options. If we
do, you may be permitted to select from these other  investment  options subject
to the terms and conditions we may impose on those allocations.

Form 2505 (VUL)-2/00
Page 12

<PAGE>


We reserve the right to limit the number of options in which you may invest over
the life of the policy. This limit, if any, will be listed in the updated policy
prospectus provided to you each year.

CHANGES WITHIN THE SEPARATE ACCOUNT

When permitted by law, and subject to any required notice to you and approval of
the Securities and Exchange Commission ("SEC"),  state regulatory authorities or
policy  owners,  we may from  time to time  make the  following  changes  to the
Separate Account:

     o    Make additional investment options available. These investment options
          will invest in portfolios we find suitable for the policy.

     o    Eliminate investment options from the Separate Account or combine 2 or
          more investment options.

     o    Substitute a new  portfolio  for the  portfolio in which an investment
          option  invests.  A  substitution  may  become  necessary  if,  in our
          judgment, a portfolio no longer suits the purposes of the policy. This
          may  happen due to a change in laws or  regulations,  or a change in a
          portfolio's  investment  objectives  or  restrictions.  This  may also
          happen if the portfolio is no longer available for investment,  or for
          some other reason, such as a declining asset base.

     o    Transfer  assets of the  Separate  Account,  which we  determine to be
          associated with the class of policies to which your policy belongs, to
          another Separate Account.

     o    Withdraw the Separate Account from  registration  under the Investment
          Company Act of 1940.

     o    Operate the Separate Account as a management  investment company under
          the Investment Company Act of 1940.

     o    Invest one or more investment  options in a mutual fund other than, or
          in addition to, the portfolios.

     o    Discontinue the sale of policies.

     o    Terminate any employer or plan trustee  agreement  with us pursuant to
          its terms.

     o    Restrict or eliminate any voting rights as to the Separate Account.

     o    Make any changes required by the Investment Company Act of 1940 or the
          rules or regulations thereunder.






Form 2505 (VUL)-2/00
Page 13

<PAGE>


                           GENERAL ACCOUNT PROVISIONS

THE GENERAL ACCOUNT

The  General  Account  holds all of our  assets  other  than  those  held in the
Separate  Account  or our  other  separate  accounts.  The  Guaranteed  Interest
Division is a part of our General Account.

GUARANTEED INTEREST DIVISION

The Guaranteed  Interest Division is another  investment option to which you may
allocate  premiums  or make  transfers.  The  account  value  of the  Guaranteed
Interest Division is equal to amounts allocated to this division plus any earned
interest minus deductions taken from this division.  Interest is credited at the
guaranteed  rate shown in the schedule or may be credited at a higher rate.  Any
higher rate is guaranteed to be in effect for at least a 12-month period.

LOAN DIVISION

The Loan Division is the account that is set aside to secure the policy loan, if
any. See the Loan Provisions section for information.

                               TRANSFER PROVISIONS

After the initial premium  allocation and until the policy  anniversary  nearest
the  insured's  100th birth date,  your  account  value in each  division may be
transferred  to any other  investment  option of the Separate  Account or to the
Guaranteed Interest Division upon your request. One transfer from the Guaranteed
Interest  Division into the  investment  options of the Separate  Account may be
made  during  the first 30 days of each  policy  year.  Additional  limitations,
requirements  and charges for  transfers  will be listed in and governed by your
annual policy  prospectus in effect at the time of the transfer.  We reserve the
right to modify these  limitations,  requirements and charges from time to time.
On the policy  anniversary  nearest the insured's 100th birth date, your account
value in each investment option of the Separate Account will be transferred into
the Guaranteed Interest Division and no further transfers will be allowed.

                            ACCOUNT VALUE PROVISIONS

The account value is the sum of the current amounts  allocated to the investment
options of the Separate  Account and to the  Guaranteed  Interest  Division plus
your balance in the Loan Division.


Form 2505 (VUL)-2/00
Page 14

<PAGE>


The  account  value is based on the  premiums  paid,  policy  and rider  charges
assessed,  loans and  withdrawals  taken,  monthly  deductions,  premium expense
charges,  transaction  charges,  annual  deductions,  if any, and the investment
experience or credited interest of the investment  options or divisions to which
your account value is allocated.

Your net account  value is equal to your account value minus any policy loan and
accrued but unpaid loan interest.

ACCOUNT VALUES ON THE INVESTMENT DATE

The account  value of each  investment  option of the  Separate  Account and the
account value of the Guaranteed  Interest  Division as of the investment date is
equal to:

     a)   The allocation to each investment  option of the Separate  Account and
          to the Guaranteed Interest Division of the first net premium received;
          minus
     b)   The portion of any monthly  deductions  allocated  to each  investment
          option of the Separate Account and to the Guaranteed Interest Division
          due on the investment date.

ACCUMULATION UNIT VALUE

The  investment  experience of an investment  option of the Separate  Account is
determined  as of each  valuation  date.  We use an  accumulation  unit value to
measure the experience of each of the Separate Account investment options during
a valuation  period.  We generally set the  accumulation  unit value at $10 when
each investment  option is opened.  The accumulation  unit value for a valuation
date  equals  the  accumulation  unit  value for the  preceding  valuation  date
multiplied by the accumulation experience factor defined below for the valuation
period ending on the valuation date.

The number of units for a given  transaction  related to an investment option of
the Separate Account as of a valuation date is determined by dividing the dollar
value of that  transaction by that division's  accumulation  unit value for that
date.

ACCUMULATION EXPERIENCE FACTOR

For each investment option of the Separate Account, the accumulation  experience
factor reflects the investment  experience of the portfolio in which that option
invests and the charges assessed against that investment  option for a valuation
period. The accumulation experience factor is calculated as follows:

     a)   The net asset value of the portfolio in which that  investment  option
          invests as of the end of the
           current valuation period; plus
     b)   The amount of any dividend or capital gains distribution  declared and
          reinvested in the portfolio in which that  investment  option  invests
          during the current valuation period; minus
     c)   A charge for taxes, if any.
     d)   The result of (a),  (b) and (c) is then divided by the net asset value
          of the portfolio in which that investment option invests as of the end
          of the preceding valuation period.


Form 2505 (VUL)-2/00
Page 15

<PAGE>


ACCOUNT VALUE OF THE INVESTMENT OPTIONS OF THE SEPARATE ACCOUNT

On subsequent  valuation dates after the investment  date, your account value of
each investment option of the Separate Account is calculated as follows:

     a)   The number of  accumulation  units in an  investment  option as of the
          beginning of the current  valuation period multiplied by that option's
          accumulation unit value for the current valuation period; plus
     b)   Any additional net premiums allocated to that investment option during
          the current valuation period; plus
     c)   Any  account  value   transferred   to  or  minus  any  account  value
          transferred  from the Separate  Account  during the current  valuation
          period (including the applicable portion of any transfer fee); minus
     d)   Any partial  withdrawals  allocated to the  investment  option and any
          applicable withdrawal service fees which are allocated to the Separate
          Account during the current valuation period; plus
     e)   Any amounts  released  from the Loan Division as a result of a loan or
          loan  interest  payment,  or  minus  amounts  transferred  to the Loan
          Division  as a  result  of  any  loans  which  are  allocated  to  the
          investment   options  of  the  Separate  Account  during  the  current
          valuation period; minus
     f)   The  portion of the  monthly  deduction  allocated  to the  investment
          options of the Separate Account,  if a monthly  processing date occurs
          during the current valuation period; minus
     g)   The portion of the annual  deduction,  if any, as of the first monthly
          processing date for a segment year allocated to that investment option
          during the current valuation period.

ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION

On  valuation  dates  after  the  investment  date,  your  account  value of the
Guaranteed Interest Division is calculated as follows:

     a)   The account value of the  Guaranteed  Interest  Division at the end of
          the  preceding  valuation  period plus  interest at the declared  rate
          credited during the current valuation period; plus
     b)   Any  additional  net  premiums  allocated to the  Guaranteed  Interest
          Division plus interest  credited to these premiums  during the current
          valuation period; plus
     c)   Any  account  value   transferred   to  or  minus  any  account  value
          transferred from the Guaranteed  Interest  Division during the current
          valuation  period  (including the  applicable  portion of any transfer
          fee); minus
     d)   Any partial  withdrawals taken and any applicable  withdrawal  service
          fees which are allocated to the Guaranteed  Interest  Division  during
          the current valuation period; plus
     e)   Any amounts  released  from the Loan Division as a result of a loan or
          loan  interest  payment,  or  minus  amounts  transferred  to the Loan
          Division  as a  result  of  any  loans  which  are  allocated  to  the
          Guaranteed  Interest  Division  during the current  valuation  period;
          minus
     f)   The  portion of the  monthly  deduction  allocated  to the  Guaranteed
          Interest  Division,  if a monthly  processing  date occurs  during the
          current valuation period; minus
     g)   The portion of the annual  deduction,  if any, as of the first monthly
          processing  date  for a  segment  year  allocated  to  the  Guaranteed
          Interest Division during the valuation period.


Form 2505 (VUL)-2/00
Page 16

<PAGE>



ACCOUNT VALUE OF THE LOAN DIVISION

On valuation  dates after the  investment  date,  your account value of the Loan
Division is equal to:

     a)   The account  value of the Loan Division on the prior  valuation  date;
          plus
     b)   Any  interest  credited  to the Loan  Division  during  the  valuation
          period; plus
     c)   An amount  equal to any  additional  loans  since the prior  valuation
          date; minus
     d)   Any loan repayments, including payment of loan interest; plus
     e)   The amount of accrued loan interest if the valuation  date is a policy
          anniversary; minus
     f)   The amount of interest  credited to the Loan Division  during the year
          if the valuation date is a policy anniversary.

On policy  anniversaries,  any amount of interest  credited to the Loan Division
during the year is  transferred  from the Loan Division to the Separate  Account
and Guaranteed  Interest Division  according to your premium  allocation then in
effect.

                                   DEDUCTIONS

MONTHLY DEDUCTIONS

The monthly deduction is equal to:

     a)   The cost of insurance charges for this policy; plus
     b)   The monthly  charges  for any other  additional  benefits  provided by
          riders in force under the policy; plus
     c)   The monthly expense charges shown in the Schedule; plus
     d)   The monthly equivalent of the annual mortality and expense risk charge
          shown in the Schedule; plus
     e)   The policyholder  transaction  charges as described in the Schedule as
          applicable; plus

The monthly  deductions  are allocated to the divisions of the Separate  Account
and Guaranteed Interest Division as described in the prospectus in effect at the
time of the  transaction.  The monthly  deductions  are taken from your  account
value as of the  monthly  processing  date.  These  deductions  will  display in
periodic  reports  that we send you at least  once per  policy  year.  After the
policy  anniversary  nearest the insured's  100th birth date no further  monthly
deductions will be made, except policy  transaction  charges incurred after this
date.

ANNUAL DEDUCTION (Deferred Sales Charge)

At the end of each of the first ten segment years, we calculate a segment annual
deduction for each segment by  multiplying  the applicable  percentage  from the
Schedule  times the segment  premium  received in the segment  year.  There is a
different  annual  percentage  for the  segment  year in which  the  premium  is
received,  for the segment  premium below the segment target premium and for the
segment premium above the segment target premium.  The segment annual  deduction
is deducted  from the account  value at the  beginning of each of the next seven
segment years. The first deduction is in the policy month immediately  following
the calculation.  As the calculation is performed for each segment year in which
a premium is received, the total annual deduction for a segment is the sum of up
to seven segment annual deductions. Segment premium is defined in the Definition
of Terms section of your policy.



Form 2505 (VUL)-2/00
Page 17

<PAGE>



The annual  deduction  is allocated  to the  investment  options of the Separate
Account and to the Guaranteed  Interest  Division as described in the prospectus
in effect at the time of the  transaction.  The annual deduction will display in
periodic  reports  that we send you at least  once per  policy  year.  After the
policy  anniversary  nearest the  insured's  100th birth date no further  annual
deductions will be made.

COST OF INSURANCE

The cost of insurance for the policy is the sum of the cost of insurance for all
segments.  A segment's  cost of insurance is the cost of insurance  rate for the
premium class for the segment  multiplied by the net amount at risk allocated to
the segment. It is determined on a monthly basis.

The net amount at risk is (a) minus (b) where:

     a)   Is  the  base  death  benefit  for  all  segments  as of  the  monthly
          processing  date  after the  monthly  deductions  (other  than cost of
          insurance charges for the base death benefit,  and any Adjustable Term
          Insurance  Rider),  divided  by  the  result  of 1  plus  the  monthly
          equivalent of the guaranteed interest rate for the Guaranteed Interest
          Division as shown in the Schedule; and
     b)   Is your  account  value as of the  monthly  processing  date after the
          monthly  deductions  (other than the cost of insurance charges for the
          base death benefit and any Adjustable Term Insurance Rider).

The net amount at risk will be allocated to a segment in the same  proportion as
that  segment's  stated  death  benefit  bears  to the sum of the  stated  death
benefits for all segments.

The cost of insurance  rate for each segment will be  determined by us from time
to time.  Different rates will apply to each segment.  They will be based on the
age and gender of the insured as of the effective date of segment coverage,  the
duration since the coverage began and the segment  premium class.  Any change in
rates will apply to all individuals of the same premium class and whose policies
have been in effect for the same  length of time.  The rates  will never  exceed
those rates shown in the Table of  Guaranteed  Rates for the segment as adjusted
for any rating. These tables are in the Schedule.

                                 LOAN PROVISIONS

POLICY LOANS

You may obtain a policy loan on or after the first monthly  processing date. The
maximum  amount you may borrow at any time equals the net  account  value on the
date of the  loan  request  less  all  monthly  deductions  to the  next  policy
anniversary,  or 13  monthly  deductions  if you take a loan  within  the 30 day
period before your next policy  anniversary.  The policy loan is a first lien on
your policy.  The minimum  amount you may borrow is shown in the  Schedule.  The
outstanding  policy loan amount is equal to the loan amount as of the  beginning
of the  policy  year  plus new loans and minus  loan  repayments,  plus  accrued
interest.



Form 2505 (VUL)-2/00
Page 18

<PAGE>



LOAN INTEREST

The annual  policy loan  interest  rate is shown in the  Schedule.  If a loan is
made,  interest  is due and payable at the end of the policy  year.  Thereafter,
interest on the loan amount is due annually at the end of each policy year until
the loan is repaid.  If interest is not paid when due, it is added to the policy
loan.

If the policy loan amount and any accrued interest equals or exceeds the account
value,  a  premium  sufficient  to keep  this  policy  in force  must be paid as
provided in the Grace Period provision.

LOAN DIVISION

When a policy  loan is taken or when  interest  is not paid in cash when due, an
amount equal to the loan or unpaid loan interest  respectively,  is  transferred
from the investment options of the Separate Account and the Guaranteed  Interest
Division to the Loan  Division to secure the loan.  This amount will be deducted
from the investment options of the Separate Account and the Guaranteed  Interest
Division  in the same  proportion  that your  account  value in each  investment
option and in the Guaranteed  Interest  Division bears to your net account value
as of the date the  transfer is  effective  unless  otherwise  specified in your
instructions  to us. Your account  value in the Loan  Division  will be credited
with interest at the interest rate for the Loan Division shown in the Schedule.

When a loan  repayment is made, an amount equal to the repayment is  transferred
from the Loan Division to the  Guaranteed  Interest  Division and the investment
options of the Separate  Account in the same  proportion as your current premium
allocation unless you request a different allocation in writing.

                          PARTIAL WITHDRAWAL PROVISIONS

You may apply for a partial  withdrawal  from your account  value on any monthly
processing  date after the first  policy  anniversary  by  contacting  us at our
Customer Service Center.  The minimum and maximum partial withdrawal amounts are
shown in the  Schedule.  When a partial  withdrawal  is made,  the amount of the
withdrawal plus a service fee is deducted from your account value. The amount of
the  service  fee is shown in the  Schedule.  We limit  the  number  of  partial
withdrawals in a policy year. This number is shown in the Schedule.

The stated  death  benefit is  reduced by the amount of the  partial  withdrawal
unless one of the following exceptions applies.

      The stated death benefit is not reduced by a partial withdrawal taken when
      the base death  benefit has been  increased to qualify your policy as life
      insurance under the Internal  Revenue Code and the amount withdrawn is not
      greater than that which  reduces your account  value to the level which no
      longer  requires  the base death  benefit  to be  increased  for  Internal
      Revenue Code purposes.



Form 2505 (VUL)-2/00
Page 19

<PAGE>


For a policy under an Option 1 death  benefit,  the stated death  benefit is not
reduced by a partial withdrawal:
     a)   If no more than 15 years have elapsed since the policy date;
     b)   If the insured is not yet age 81; and
     c)   If the  partial  withdrawal  taken is less than the  greater of 10% of
          your  account  value or 5% of the  stated  death  benefit,  calculated
          immediately  before the  partial  withdrawal.  Any  additional  amount
          withdrawn reduces your stated death benefit by that additional amount.

For a policy  under an Option 2 death  benefit,  a partial  withdrawal  does not
reduce your stated death benefit.

For a policy under an Option 3 death benefit,  a partial withdrawal reduces your
stated  death  benefit  by any  amount of the  partial  withdrawal  in excess of
premiums paid, less prior withdrawals, to the date of the partial withdrawal.

Any  reduction in death  benefit or account  value will occur as of the date the
partial withdrawal occurs.

We will limit the amount of the partial withdrawal such that,  immediately after
the requested withdrawal:

     a)   If there is no  adjustable  term  insurance on the policy,  the stated
          death benefit is at least $50,000.
     b)   If there is adjustable term insurance on the policy,  the target death
          benefit is at least $50,000.

You may specify how much of the withdrawal  you wish taken from each  investment
option of the Separate Account or from the Guaranteed Interest Division. You may
not  withdraw  from  the  Guaranteed  Interest  Division  more  than  the  total
withdrawal  times the ratio of your  account  value in the  Guaranteed  Interest
Division to your net account value immediately  prior to the withdrawal.  Unless
you  indicate  otherwise,  we will make the  withdrawal  from the amounts in the
Guaranteed  Interest Division and the investment options of the Separate Account
in the same proportion  that your account value in each investment  option bears
to your net account value  immediately  prior to the withdrawal.  The withdrawal
service fee deducted from your account  value is deducted  from each  investment
option and from the Guaranteed  Interest Division as described in the prospectus
in effect at the time of the transaction.

We may send you a new Schedule to reflect the effect of the  withdrawal if there
is any change to the stated death benefit.  We may ask you to return your policy
to our Customer  Service  Center to make this  change.  The  withdrawal  and the
reductions in death benefits will be effective as of the valuation date after we
receive your request.



Form 2505 (VUL)-2/00
Page 20

<PAGE>


                              SURRENDER PROVISIONS

SURRENDER VALUE

The surrender value on any date will be your account value minus any policy loan
including accrued but unpaid loan interest.

BASIS OF COMPUTATIONS

The surrender value under the policy is not less than the minimum required as of
the policy  date by the state in which your  policy  was  delivered.  A detailed
statement  of the method of  computation  of policy  values under the policy has
been filed with the  insurance  department  of the state in which the policy was
delivered, if required.

FULL SURRENDERS

You may surrender  your policy after the Right to Examine  Period or at any time
during the  lifetime of the insured and  receive the  surrender  value.  We will
compute the surrender  value as of the next valuation date after we receive both
your request and the policy at our Customer Service Center.  This policy will be
canceled as of the date we receive  your  request,  and there will be no further
benefits  under  this  policy.  Once you  surrender  this  policy,  it cannot be
reinstated.

             GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS

GRACE PERIOD

If the net  account  value is zero or less on a  monthly  processing  date,  the
policy will enter a 61-day grace period:

We will give you a 61-day grace period from this monthly processing date to make
the required premium payment. The required premium payment then due must be paid
to keep the policy in force.  If this amount is not  received in full by the end
of the grace period,  the policy will lapse without value.  The required premium
payment  will be  equal to past due  charges  plus an  amount  we  expect  to be
sufficient  to keep the policy  and any  riders in force for 2 months  following
receipt of the  required  premium  payment.  If we receive at least the required
premium  payment during the grace period,  we will apply the net premium payment
to the policy and make deductions for the past due amounts.

Notice of the amount of the  required  premium  payment will be mailed to you or
any  assignee  at the last known  address at least 30 days before the end of the
grace period.  If the insured dies during the grace  period,  we will deduct any
overdue monthly charges from the death proceeds of the policy.



Form 2505 (VUL)-2/00
Page 21

<PAGE>



TERMINATION

All coverage provided by this policy will end as of the earliest of:

     a)   The date the policy is surrendered;
     b)   The date of the death of the insured; or
     c)   The date  the  grace  period  ends  without  payment  of the  required
          premium.

REINSTATEMENT

The  policy  and its  riders  may be  reinstated  within  five  years  after the
beginning of the grace  period.  The  reinstatement  will be effective as of the
monthly  processing  date on or next  following the date we approve your written
application.

We will reinstate the policy and any riders if the following conditions are met:

     a)   You have not surrendered the policy for its surrender value;
     b)   You submit  evidence  satisfactory  to us that the  insured  and those
          insured under any riders are still  insurable  according to our normal
          rules of underwriting for the applicable  underwriting  class for this
          type of policy; and
     c)   We receive  payment of the  amount of premium  sufficient  to keep the
          policy and any riders in force from the  beginning of the grace period
          to the end of the expired grace period and for 2 months after the date
          of  reinstatement.  We will let you  know,  at the  time  you  request
          reinstatement, the amount of premium needed for this purpose.

We will reinstate any policy loan that existed when coverage ended, with accrued
loan interest to the end of the grace period.

Upon  reinstatement,  the net premium  received  minus past due amounts  will be
allocated to the investment  options of the Separate  Account and the Guaranteed
Interest Division according to the premium  allocation  percentages in effect at
the start of the grace  period or as  directed  by you in writing at the time of
reinstatement.

DEFERRAL OF PAYMENT

Requests for transfers,  withdrawals,  policy loans or payment of proceeds for a
full  surrender will be mailed within 7 days of receipt of the request in a form
acceptable to us.  However,  we may postpone the processing of any such Separate
Account transactions for any of the following reasons:

     a)   The New York Stock  Exchange  (NYSE) is closed,  other than  customary
          weekend and holiday closings.
     b)   Trading  on the NYSE is  restricted  by the  Securities  and  Exchange
          Commission (SEC).
     c)   The SEC  declares  that an  emergency  exists  as a  result  of  which
          disposal  of  securities  in the  Separate  Account is not  reasonably
          practicable to determine your account value in the investment options.
     d)   A governmental  body having  jurisdiction over the Separate Account by
          order permits such suspension.



Form 2505 (VUL)-2/00
Page 22

<PAGE>



Rules and  regulations  of the SEC, if any, are applicable and will govern as to
whether conditions described in (b), (c), or (d) exist.

Death proceeds will be paid within 7 days of  determination  of the proceeds and
are not  subject to  deferment.  We may defer for up to 6 months  payment of any
surrender  proceeds,  withdrawal  or loan amounts from the  Guaranteed  Interest
Division.

                            GENERAL POLICY PROVISIONS

THE POLICY

The  policy,  including  the  original  application  and  applications  for  any
increases,   decreases,  riders,  endorsements,  any  Schedule  pages,  and  any
reinstatement  applications  make up the entire  contract  between you and us. A
copy of the original  application  will be attached to the policy at issue or at
delivery.  A copy of any  application as well as a new Schedule will be attached
or  furnished to you for  attachment  to the policy at the time of any change in
coverage.  In the absence of fraud,  all statements made in any application will
be considered  representations and not warranties.  No statement will be used to
deny a claim unless it is in an application.

CONTRACT CHANGES

All changes made by us must be signed by our  president or an officer and by our
secretary  or  assistant  secretary.  No other  persons  can  change any of this
policy's terms and conditions.

PROCEDURES

We must  receive  any  election,  designation,  assignment  or any other  change
request you make in writing, except those specified on the application.  It must
be in a form  acceptable  to us. We may  require a return of the  policy for any
change or for a full surrender.  We are not liable for any action we take before
we receive and record the written request at our Customer Service Center.

In the event of the death of the  insured,  please  notify us, or our agent,  as
soon as possible.  Upon  notification to us, or our agent,  instructions will be
sent to you or the  beneficiary  immediately.  We may require proof of age and a
certified copy of the death certificate. We may require the beneficiary and next
of kin to sign  authorization  forms as part of due proof.  These  authorization
forms allow us to obtain  information  about the  decedent,  including,  but not
limited to,  medical  records of physicians  and hospitals used by the decedent.
Settlement will be made upon receipt of due proof of death.

OWNERSHIP

The  original  owner  is  the  person  or  entity  named  as  the  owner  in the
application. You, as the owner, can exercise all rights and receive the benefits
until the death of the  insured.  This  includes  the right to change the owner,
beneficiaries,  and methods for the payment of proceeds. All rights of the owner
are subject to the rights of any assignee and any irrevocable beneficiary.

You may name a new owner by sending  written notice to us. The effective date of
the  change to the new owner  will be the date you sign the  notice.  The change
will not affect any  payment  made or action  taken by us before  recording  the
change at our Customer Service Center.



Form 2505 (VUL)-2/00
Page 23

<PAGE>



BENEFICIARIES

The primary  beneficiary  surviving the insured will receive any death  proceeds
which become payable. Surviving contingent beneficiaries are paid death proceeds
only if no  primary  beneficiary  has  survived  the  insured.  If more than one
beneficiary in a class survives the insured,  they will share the death proceeds
equally,  unless your designation provides otherwise.  If there is no designated
beneficiary  surviving,  you or your estate will be paid the death proceeds. The
beneficiary  designation will be on file with us or at a location  designated by
us.  Until  the  death  of the  insured,  you may  name a new  beneficiary.  The
effective  date of the change will be the date the  request was signed.  We will
pay proceeds to the most recent beneficiary  designation on file. We will not be
subject to multiple payments.

EXCHANGE RIGHT

If, for any reason,  within the first 2 policy  years you want to exchange  this
policy for a policy in which values do not vary with the  investment  experience
of the Separate  Account,  we will  exchange  this policy.  The exchange will be
implemented  by  transferring  your  account  value  in  each  Separate  Account
investment option into the Guaranteed Interest Division and removing your future
right to choose  to  allocate  funds to any  investment  option of the  Separate
Account.  This transfer will not be subject to the excess  transfer  charge.  We
will require a return of this policy before this change will be processed.

COLLATERAL ASSIGNMENT

You may assign this policy as collateral  security by written notice to us. Once
it is recorded with us, the rights of the owner and  beneficiary  are subject to
the assignment. It is your responsibility to make sure the assignment is valid.

INCONTESTABILITY

After this policy has been in force during the  insured's  life for 2 years from
the policy date, we will not contest the statements in the application  attached
at issue.

After this policy has been in force during the  insured's  life for 2 years from
the effective  date of any new segment or from the effective date of an increase
in any other benefit,  we will not contest the statements in the application for
the new segment or other increase.

After this policy has been in force during the  insured's  life for 2 years from
the effective date of any  reinstatement,  we will not contest the statements in
the application for such reinstatement.

MISSTATEMENT OF AGE OR GENDER

If the  insured's  age or gender has been  misstated,  the death benefit will be
adjusted. The death benefit will be that which the cost of insurance,  which was
deducted  from your Account Value on the last monthly  processing  date prior to
the insured's  death,  would have  purchased  for the  insured's  correct age or
gender.  If the death benefit  adjustment  is made prior to death,  the adjusted
benefit will be to an equitable  amount  determined by us. This  adjustment will
reflect the death benefit for the correct age or gender.



Form 2505 (VUL)-2/00
Page 24

<PAGE>



SUICIDE EXCLUSION

If the  insured  commits  suicide,  while sane or insane,  within 2 years of the
policy date, we will make a limited payment to the  beneficiary.  We will pay in
one sum the  amount of all  premiums  paid to us  during  that  time,  minus any
outstanding  policy loan  (including  accrued but unpaid  interest)  and partial
withdrawals. Coverage under the policy and all riders will then terminate.

If the  insured  commits  suicide,  while sane or insane,  within 2 years of the
effective date of a new segment or of an increase in any other benefit,  we will
make a limited payment to the beneficiary for the new segment or other increase.
This payment will equal the cost of insurance and any applicable monthly expense
charges  deducted  for such  increase.  Coverage  under that  segment  will then
terminate.

PERIODIC REPORTS

We will send you,  without  charge,  at least once each year a report that shows
the current account value, cash surrender value and premiums paid since the last
report. The report will also show the allocation of your account value as of the
date of the report and the amounts  added to or deducted from your account value
of each  division  since the last  report.  The report  will  include  any other
information that may be currently required by the insurance supervisory official
of the jurisdiction in which this policy is delivered.

ILLUSTRATION OF BENEFITS AND VALUES

We will send you, upon written  request,  a hypothetical  illustration of future
death  benefits  and  account  values.   This   illustration  will  include  the
information  as  required  by the  laws or  regulations  where  this  policy  is
delivered.  If you request more than one  illustration  during a policy year, we
reserve the right to charge a reasonable fee for each  additional  illustration.
The maximum amount of this fee is shown in the Schedule.

NONPARTICIPATING

The policy does not participate in our surplus earnings.

CUSTOMER SERVICE CENTER

Our Customer Service Center is at the address shown in the Schedule.  Unless you
are otherwise notified:

     a)   All requests and payments should be sent to us at our Customer Service
          Center; and
     b)   All  transactions  are effective as of the valuation date the required
          information is received at our Customer Service Center.


                          PAYOUTS OTHER THAN AS ONE SUM

ELECTION

During the insured's lifetime, you may elect to have the beneficiary receive the
proceeds  other  than  in one  sum.  If you  have  not  made  an  election,  the
beneficiary may do so within 60 days after we receive due proof  satisfactory to
us of the  insured's  death.  You may also elect to take the net cash  surrender
value of the  policy  upon its  surrender  other  than in one sum.  Satisfactory
written request must be received at our Customer Service Center



Form 2505 (VUL)-2/00
Page 25

<PAGE>



before  payment  can be made.  A payee  that is not a natural  person may not be
named without our consent.  The various  methods of settlement  are described in
the following Payout Options section.

PAYOUT OPTIONS

     OPTION I. Payouts for a Designated Period.  Payouts will be made in annual,
     semi-annual,  quarterly or monthly  installments  per year as elected for a
     designated  period,  which may be 5 to 30  years.  The  installment  dollar
     amounts  will be equal except for any excess  interest as described  below.
     The amount of the first  monthly  payout for each  $1,000 of account  value
     applied is shown in Settlement Option Table I.

     OPTION II. Life Income With Payouts for a Designated  Period.  Payouts will
     be made in annual, semi-annual,  quarterly or monthly installments per year
     throughout the payee's lifetime, or if longer, for a period of 5, 10, 15 or
     20 years as elected.  The  installment  dollar amounts will be equal except
     for any excess interest as described below. The amount of the first monthly
     payout for each  $1,000 of  account  value  applied is shown in  Settlement
     Option Table II. This option is available only for ages shown in the table.

     Payouts  for  Payout  Option  II will  be  determined  by  using  the  1983
     Individual  Annuity  Mortality Table for the  appropriate  gender at 3 1/2%
     interest.

     OPTION III. Hold at Interest.  Amounts may be left on deposit with us to be
     paid upon the death of the payee or at any earlier date  elected.  Interest
     on any unpaid  balance will be at the rate  declared by us or at any higher
     rate required by law. Interest may be accumulated or paid in 1, 2, 4, or 12
     installments  per year,  as  elected.  Money may not be left on deposit for
     more than 30 years.

     OPTION  IV.  Payouts of a  Designated  Amount.  Payouts  will be made until
     proceeds,  together with interest  which will be at the rate declared by us
     or at any higher rate required by law, are exhausted.  Payouts will be made
     in annual,  semi-annual,  quarterly or monthly equal installments per year,
     as elected.

     OPTION V. Other.  Settlement may be made in any other manner as agreed upon
     in writing between you (or the beneficiary) and
     us.


CHANGE AND WITHDRAWAL

You may change an election at any time before the death of the  insured.  If you
have given the beneficiary  the right to make changes or withdrawals,  or if the
beneficiary has elected the option,  the beneficiary (as primary payee) may take
the actions below.

     a)   Changes  may be made from  Payout  Options  I, III,  and IV to another
          option.
     b)   Full  withdrawals  may be made under Payout Option III or IV.  Partial
          withdrawals of not less than $300 may be made under Payout Option III.
     c)   Remaining installments under Payout Option I may be commuted at 3 1/2%
          interest and received in one sum.
     d)   Changes in any contingent payee designation may be made.

A written request must be sent to our Customer Service Center in writing to make
a change or withdrawal.  We also may require that you send in the  supplementary
policy.  We may defer payment of commuted and withdrawable  amounts for a period
up to 6 months.



Form 2505 (VUL)-2/00
Page 26

<PAGE>



EXCESS INTEREST

If we declare that Payout Options are to be credited with an interest rate above
that guaranteed,  that rate will apply to Payout Options I, II, III, and IV. The
crediting of excess  interest for one period does not  guarantee the higher rate
for other periods.  Any declared interest rate will be in effect for at least 12
months.

MINIMUM AMOUNTS

The  minimum  amount  which may be applied  under any  option is $2,000.  If the
payments  to the payee are ever less than $20,  we may change the  frequency  of
payments so as to result in payments of at least that amount.

SUPPLEMENTARY POLICY

When a payout  option  becomes  effective,  the policy  will be  surrendered  in
exchange  for a  supplementary  policy.  It  will  provide  for  the  manner  of
settlement and rights of the payees.  The supplementary  policy's effective date
will be the date of death or the date of other  settlement.  The  first  payment
under Options I, II, and IV will be payable as of the effective  date. The first
interest  payment  under  Option III will be made as of the end of the  interest
payment period elected.  Subsequent payments will be made in accordance with the
frequency of payment elected.  The  supplementary  policy may not be assigned or
payments made to another without our consent.

INCOME PROTECTION

Unless  otherwise  provided in the election,  a payee does not have the right to
commute, transfer or encumber amounts held or installments to become payable. To
the extent provided by law, the proceeds,  amount retained, and installments are
not subject to any payee's debts, policies, or engagements.

DEATH OF PRIMARY PAYEE

Upon the primary  payee's  death,  any  payments  certain  under Option I or II,
interest  payments  under  Option  III,  or  payments  under  Option  IV will be
continued to the  contingent  payee;  or,  amounts may be released in one sum if
permitted  by the policy.  The final payee will be the estate of the last to die
of the primary payee and any contingent payee.

PAYMENTS OTHER THAN MONTHLY

The tables that follow show monthly installments for Options I and II. To arrive
at annual,  semiannual, or quarterly payments,  multiply the appropriate figures
by 11.813, 5.957 or 2.991 respectively. Factors for other periods certain or for
other  options that may be provided by mutual  agreement  will be provided  upon
reasonable request.



Form 2505 (VUL)-2/00
Page 27


<PAGE>


                            SETTLEMENT OPTION TABLES

                            SETTLEMENT OPTION TABLE I

                          (Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

       No. of              Monthly            No. of            Monthly
    Years Payable       Installments      Years Payable       Installments

          <S>               <C>                 <C>               <C>
          1                 $84.65              16                6.76

          2                  43.05              17                6.47

          3                  29.19              18                6.20

          4                  22.27              19                5.97

          5                  18.12              20                5.75

          6                  15.35              21                5.56

          7                  13.38              22                5.39

          8                  11.90              23                5.24

          9                  10.75              24                5.09

         10                   9.83              25                4.96

         11                   9.09              26                4.84

         12                   8.46              27                4.73

         13                   7.94              28                4.63

         14                   7.49              29                4.53

         15                   7.10              30                4.45
</TABLE>








Form 2505 (VUL)-2/00
Page 28


<PAGE>


                           SETTLEMENT OPTION TABLE II

                                     Female

                          ( Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

Age of Payee              Monthly                             Age of Payee                         Monthly
Nearest Birth            Installment                          Nearest Birth                       Installments
date When First                                               date When First
Installment is                                                Installment is
Payable                                                       Payable


               5 Years    10 Years     15 Years     20 Years                 5 Years      10 Years       15 Years      20 Years
  Female       Certain     Certain      Certain      Certain      Female     Certain       Certain       Certain        Certain

    <S>         <C>         <C>          <C>          <C>           <C>        <C>          <C>            <C>           <C>
    15          3.19        3.19         3.19         3.19          41         3.76         3.76           3.75          3.73

    16          3.20        3.20         3.20         3.20          42         3.80         3.80           3.78          3.77

    17          3.22        3.22         3.21         3.21          43         3.84         3.84           3.82          3.81

    18          3.23        3.23         3.23         3.23          44         3.88         3.88           3.86          3.84

    19          3.24        3.24         3.24         3.24          45         3.93         3.92           3.91          3.88

    20          3.26        3.26         3.26         3.25          46         3.98         3.97           3.95          3.92

    21          3.27        3.27         3.27         3.27          47         4.03         4.02           4.00          3.97

    22          3.29        3.29         3.29         3.28          48         4.08         4.07           4.05          4.01

    23          3.31        3.30         3.30         3.30          49         4.13         4.12           4.10          4.06

    24          3.32        3.32         3.32         3.32          50         4.19         4.18           4.15          4.11

    25          3.34        3.34         3.34         3.33          51        4.25          4.24          4.21           4.16

    26          3.36        3.36         3.35         3.35          52        4.32          4.30          4.26           4.21

    27          3.38        3.38         3.37         3.37          53        4.38          4.36          4.33           4.27

    28          3.40        3.40         3.39         3.39          54        4.46          4.43          4.39           4.32

    29          3.42        3.42         3.41         3.41          55        4.53          4.51          4.46           4.38

    30          3.44        3.44         3.43         3.43          56        4.61          4.58          4.53           4.44

    31          3.46        3.46         3.46         3.45          57        4.70          4.66          4.60           4.51

    32          3.49        3.48         3.48         3.48          58        4.79          4.75          4.68           4.57

    33          3.51        3.51         3.51         3.50          59        4.88          4.84          4.76           4.64

    34          3.54        3.54         3.53         3.52          60        4.99          4.93          4.84           4.70

    35          3.57        3.56         3.56         3.55          61        5.09          5.03          4.93           4.77

    36          3.60        3.59         3.59         3.58          62         5.21          5.14          5.02           4.84

    37          3.63        3.62         3.62         3.61          63         5.33          5.25          5.12           4.91

    38          3.66        3.65         3.65         3.64          64         5.46          5.37          5.21           4.98

    39          3.69        3.69         3.68         3.67          65         5.60          5.50          5.31           5.05

    40          3.73        3.72         3.71         3.70          66         5.75          5.63          5.42           5.12
</TABLE>



Form 2505 (VUL)-2/00
Page 29


<PAGE>


                        SETTLEMENT OPTION TABLE II/Female
                                   (Continued)

                          (Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

Age of Payee                   Monthly                             Age of Payee                     Monthly
Nearest Birth                Installment                           Nearest Birth                  Installments
date When First                                                    date When First
Installment is                                                     Installment is
Payable                                                            Payable


               5 Years    10 Years     15 Years      20 Years                     5 Years      10 Years      15 Years       20 Years
    Female     Certain     Certain      Certain      Certain       Female         Certain      Certain        Certain       Certain

      <S>        <C>          <C>          <C>           <C>         <C>            <C>            <C>            <C>        <C>
      67         5.91         5.77         5.53          5.19        92             14.45          9.61           7.09       5.75

      68         6.08         5.91         5.63          5.25        93             14.81          9.66           7.10       5.75

      69         6.26         6.07         5.74          5.32        94             15.16          9.70           7.10       5.75

      70         6.46         6.23         5.86          5.37        95             15.49          9.73           7.10       5.75

      71         6.67         6.40         5.97          5.43        96             15.80          9.76           7.10

      72         6.89         6.58         6.08          5.48        97             16.11          9.79           7.10

      73         7.13         6.76         6.18          5.52        98             16.40          9.80           7.10

      74         7.39         6.95         6.29          5.57        99             16.68          9.82           7.10

      75         7.67         7.14         6.39          5.60        100            16.95          9.82           7.10

      76         7.96         7.34         6.48          5.63        101            17.20          9.83

      77         8.28         7.54         6.57          5.66        102            17.43          9.83

      78         8.61         7.74         6.65          5.68        103            17.62          9.83

      79         8.97         7.94         6.72          5.70        104            17.78          9.83

      80         9.34         8.13         6.79          5.71        105            17.91          9.83

      81         9.73         8.32         6.84          5.72        106            18.00

      82        10.14         8.50         6.89          5.73        107            18.06

      83        10.57         8.67         6.94          5.74        108            18.09

      84        11.01         8.83         6.97          5.74        109            18.11

      85        11.46         8.97         7.00          5.75        110            18.11

      86        11.91         9.10         7.02          5.75

      87        12.36         9.22         7.04          5.75

      88        12.81         9.32         7.06          5.75

      89        13.25         9.41         7.07          5.75

      90        13.67         9.48         7.08          5.75

      91        14.07         9.55         7.09          5.75
</TABLE>






Form 2505 (VUL)-2/00
Page 30


<PAGE>


                           SETTLEMENT OPTION TABLE II
                                      Male

                         ( Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

Age of Payee                                                  Age of Payee
Nearest Birth                                                 Nearest Birth
date When First                                               date When First
Installment is          Monthly Installment                   Installment is                  Monthly Installment
Payable                                                       Payable

               5 Years     10 Years     15 Years     20 Years                 5 Years      10 Years       15 Years      20 Years
  Male         Certain      Certain      Certain      Certain     Male        Certain       Certain       Certain        Certain

   <S>           <C>         <C>          <C>          <C>         <C>          <C>          <C>            <C>           <C>
   15            3.28        3.28         3.27         3.27        41           4.01         4.00           3.97          3.94

   16            3.29        3.29         3.29         3.28        42           4.06         4.04           4.01          3.98

   17            3.31        3.31         3.30         3.30        43           4.11         4.09           4.06          4.02

   18            3.32        3.32         3.32         3.32        44           4.16         4.14           4.11          4.06

   19            3.34        3.34         3.34         3.33        45           4.22         4.20           4.16          4.11

   20            3.36        3.36         3.35         3.35        46           4.28         4.25           4.21          4.16

   21            3.38        3.38         3.37         3.37        47           4.34         4.31           4.27          4.21

   22            3.40        3.40         3.39         3.39        48           4.41         4.38           4.33          4.26

   23            3.42        3.42         3.41         3.41        49           4.48         4.44           4.39          4.31

   24            3.44        3.44         3.43         3.43        50           4.55         4.51           4.45          4.36

   25            3.46        3.46         3.45         3.45        51          4.62          4.58          4.52           4.42

   26            3.49        3.48         3.48         3.47        52          4.70          4.66          4.58           4.48

   27            3.51        3.51         3.50         3.49        53          4.79          4.74          4.65           4.54

   28            3.54        3.53         3.53         3.52        54          4.88          4.82          4.73           4.60

   29            3.56        3.56         3.55         3.54        55          4.97          4.91          4.80           4.66

   30            3.59        3.59         3.58         3.57        56          5.07          5.00          4.88           4.72

   31            3.62        3.62         3.61         3.60        57          5.17          5.10          4.97           4.78

   32            3.65        3.65         3.64         3.62        58          5.29          5.20          5.05           4.85

   33            3.68        3.68         3.67         3.65        59          5.41          5.31          5.14           4.91

   34            3.72        3.71         3.70         3.68        60          5.53          5.42          5.23           4.97

   35            3.75        3.75         3.73         3.72        61          5.67          5.54          5.33           5.04

   36            3.79        3.78         3.77         3.75        62          5.81          5.67          5.42           5.10

   37            3.83        3.82         3.81         3.78        63          5.97          5.80          5.52           5.16

   38            3.87        3.86         3.85         3.82        64          6.13          5.94          5.62           5.22

   39            3.92        3.90         3.89         3.86        65          6.31          6.08          5.72           5.28

   40            3.96        3.95         3.93         3.90
</TABLE>




Form 2505 (VUL)-2/00
Page 31


<PAGE>



                         SETTLEMENT OPTION TABLE II/Male
                                   (Continued)

                          (Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

Age of Payee                                                  Age of Payee
Nearest Birth                                                 Nearest Birth
date When First                                               date When First
Installment is          Monthly Installment                   Installment is                  Monthly Installment
Payable                                                       Payable

               5 Years     10 Years     15 Years     20 Years                 5 Years      10 Years       15 Years      20 Years
  Male         Certain      Certain      Certain      Certain     Male        Certain       Certain       Certain        Certain

   <S>           <C>          <C>          <C>           <C>       <C>          <C>          <C>            <C>           <C>
   66            6.49         6.23         5.82          5.33      91           14.64        9.64           7.09          5.75

   67            6.69         6.38         5.92          5.38      92           15.00        9.68           7.10          5.75

   68            6.90         6.54         6.02          5.43      93           15.34        9.72           7.10          5.75

   69            7.12         6.71         6.12          5.48      94           15.68        9.75           7.10          5.75

   70            7.35         6.87         6.21          5.52      95           16.00        9.78           7.10          5.75

   71            7.60         7.05         6.30          5.55      96           16.30        9.80           7.10

   72            7.86         7.22         6.39          5.59      97           16.59        9.81           7.10

   73            8.13         7.40         6.47          5.62      98           16.86        9.82           7.10

   74            8.42         7.57         6.55          5.64      99           17.11        9.83           7.10

   75            8.72         7.75         6.62          5.66      100          17.33        9.83           7.10

   76            9.04         7.92         6.69          5.68      101          17.53        9.83

   77            9.37         8.09         6.75          5.70      102          17.69        9.83

   78            9.72         8.26         6.81          5.71      103          17.82        9.83

   79           10.08         8.42         6.86          5.72      104          17.92        9.83

   80           10.44         8.57         6.90          5.73      105          18.00        9.83

   81           10.82         8.71         6.94          5.74      106          18.05

   82           11.21         8.85         6.97          5.74      107          18.08

   83           11.59         8.97         7.00          5.75      108          18.10

   84           11.99         9.09         7.02          5.75      109          18.11

   85           12.38         9.20         7.04          5.75      110          18.11

   86           12.76         9.29         7.05          5.75

   87           13.15         9.38         7.07          5.75

   88           13.53         9.46         7.08          5.75

   89           13.91         9.53         7.08          5.75

   90           14.28         9.59         7.09          5.75
</TABLE>




Form 2505 (VUL)-2/00
Page 32



<PAGE>




   This Policy is a FLEXIBLE PREMIUM VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                       This is a Non-Participating Policy

Death  benefits and other values  provided by this  contract,  when based on the
investment  experience of a separate  account,  are  variable.  These values may
increase or decrease based on investment experience and are not guaranteed as to
fixed  dollar  amount.  Death  benefits  are payable by us upon the death of the
insured.  There is no maturity date. Flexible premiums are payable by you during
the lifetime of the insured until the policy  anniversary  nearest the insured's
100th birth date.

               To obtain information or make a complaint, contact
                  Security Life of Denver Insurance Company at:

                             Customer Service Center
                                P. O. Box 173888
                             Denver, Colorado 80217

                        Toll Free Number: 1(800)848-6362

                    SECURITY LIFE OF DENVER INSURANCE COMPANY
                                 A Stock Company

Form 2505 (VUL)-2/00



DRAFT                                                    EXHIBIT 1.A(8)(a)(viii)

                                     FORM OF
                             PARTICIPATION AGREEMENT
                             -----------------------

                                      AMONG

                   SECURITY LIFE OF DENVER INSURANCE COMPANY,

                                 THE GCG TRUST,

                                       AND

                             DIRECTED SERVICES, INC.



     THIS AGREEMENT, dated as of the _____ day of ________, 2000, by and among
Security Life of Denver Insurance Company (the "Company"), a life insurance
company organized under the laws of the State of Delaware, on its own behalf and
on behalf of each separate account of the Company set forth on Schedule A hereto
as may be amended from time to time (each such account hereinafter referred to
as the "Account"), The GCG Trust (the "Fund"), a management investment company
and business trust organized under the laws of the Commonwealth of
Massachusetts, Directed Services, Inc.(the "Adviser" and the "Distributor), a
corporation organized under the laws of the State of New York.

     WHEREAS, the Fund engages in business as an open-end management investment
company and is available to act as the investment vehicle for separate accounts
established for variable life insurance and variable annuity contracts (the
"Variable Insurance Products") to be offered by insurance companies which have
entered into participation agreements with the Fund, Adviser and Distributor
("Participating Insurance Companies");

     WHEREAS, the shares of beneficial interest of the Fund are divided into
several series of shares, each designated a "Portfolio" and representing the
interest in a particular managed portfolio of securities and other assets;

     WHEREAS, the Fund has obtained an order from the Securities and Exchange
Commission (the "SEC") granting Participating Insurance Companies and variable
annuity and variable life insurance separate accounts exemptions from the
provisions of sections 9(a), 13(a), 15(a), and 15(b) of the Investment Company
Act of 1940, as amended, (the "1940 Act") and Rules 6e-2(b)(15) and
6e-3(T)(b)(15) thereunder, if and to the extent necessary to permit shares of
the Fund to be sold to and held by variable annuity and variable life insurance
separate accounts of both affiliated and unaffiliated life insurance companies
(the "Mixed and Shared Funding Exemptive Order"), and the parties to this
Agreement agree to comply with the conditions or undertakings specified in the
Mixed and Shared Funding Exemptive Order to the extent applicable to each such
party;

     WHEREAS, the Fund is registered as an open-end management investment
company under the 1940 Act and shares of the Portfolios are registered under the
Securities Act of 1933, as amended (the "1933 Act");




<PAGE>

     WHEREAS, the Adviser, which serves as investment adviser to the Fund, is
duly registered as an investment adviser under the federal Investment Advisers
Act of 1940, as amended;

     WHEREAS, the Company has registered or will register certain variable
annuity contracts (the "Contracts") under the 1933 Act;

     WHEREAS, the Account is a duly organized, validly existing segregated asset
account, established by the Company under the insurance laws of the State of
Delaware, to set aside and invest assets attributable to the Contracts;

     WHEREAS, the Company has registered the Account as a unit
investment trust under the 1940 Act;

     WHEREAS, the Company has issued or will issue certain variable life
insurance and/or variable annuity contracts supported wholly or partially by the
Account (the "Contracts"), and said Contracts are listed in Schedule A hereto,
as it may be amended from time to time by mutual written agreement;

     WHEREAS, the Distributor, which serves as distributor to the Fund, is
registered as a broker dealer with the SEC under the Securities Exchange Act of
1934, as amended (the "1934 Act"), and is a member in good standing of the
National Association of Securities Dealers, Inc. (the "NASD"); and

     WHEREAS, to the extent permitted by applicable insurance laws and
regulations, the Company intends to purchase shares in the Portfolios listed in
Schedule B hereto, as it may be amended from time to time by mutual written
agreement (the "Designated Portfolios") on behalf of the Account to fund the
aforesaid Contracts, and the Distributor is authorized to sell such shares to
the Account at net asset value;

     NOW, THEREFORE, in consideration of their mutual promises, the Company, the
Fund, the Adviser, and the Distributor agree as follows:

ARTICLE I.  Sale of Fund Shares
            -------------------

     1.1. The Fund agrees to sell to the Company those shares of the Designated
Portfolios that each Account or the appropriate subaccount of each Account
orders, executing such orders on a daily basis at the net asset value next
computed after receipt and acceptance by the Fund or its designee of the order
for the shares of the Fund. For purposes of this Section 1.1, the Company will
be the designee of the Fund for receipt of such orders from each Account or the
appropriate subaccount of each Account and receipt by such designee will
constitute receipt by the Fund; provided that the Fund receives notice of such
order by 10:00 a.m. Eastern Time on the next following business day ("T+1").
"Business Day" will mean any day on which the New York Stock Exchange is open
for trading and on which the Fund calculates its net asset value pursuant to the
rules of the SEC.

     1.2. The Company will pay for Fund shares on T+1 that an order to
purchase Fund shares is made in accordance with Section 1.1 above.
Payment will be in federal funds transmitted by wire.  This wire
transfer will be initiated by 12:00 p.m. Eastern Time.

     1.3. The Fund agrees to make shares of the Designated Portfolios available
indefinitely for purchase at the applicable net asset value per share by
Participating Insurance Companies and their separate accounts on those days on
which the Fund calculates its Designated Portfolio net asset value pursuant to
rules of the SEC and the Fund shall use reasonable efforts to calculate such net
asset value on each day the New York Stock Exchange is open for trading;
provided, however, that the Board of

                                      - 2 -




<PAGE>

Trustees of the Fund (the "Fund Board") may refuse to sell shares of any
Portfolio to any person, or suspend or terminate the offering of shares of any
Portfolio if such action is required by law or by regulatory authorities having
jurisdiction or is, in the sole discretion of the Fund Board, acting in good
faith and in light of its fiduciary duties under federal and any applicable
state laws, necessary in the best interests of the shareholders of such
Portfolio.

     1.4. On each Business Day on which the Fund calculates its net asset value,
the Company will aggregate and calculate the net purchase or redemption orders
for each Account or the appropriate subaccount of each Account maintained by the
Fund in which contract owner assets are invested. Net orders will only reflect
orders that the Company has received prior to the close of regular trading on
the New York Stock Exchange, Inc. (the "NYSE") (currently 4:00 p.m., Eastern
Time) on that Business Day. Orders that the Company has received after the close
of regular trading on the NYSE will be treated as though received on the next
Business Day. Each communication of orders by the Company will constitute a
representation that such orders were received by it prior to the close of
regular trading on the NYSE on the Business Day on which the purchase or
redemption order is priced in accordance with Rule 22c-1 under the 1940 Act.
Other procedures relating to the handling of orders will be in accordance with
the prospectus and statement of information of the relevant Designated Portfolio
or with oral or written instructions that the Distributor or the Fund will
forward to the Company from time to time.

     1.5. The Fund agrees that shares of the Fund will be sold only to
Participating Insurance Companies and their separate accounts, qualified pension
and retirement plans or such other persons as are permitted under applicable
provisions of the Internal Revenue Code of 1986, as amended, (the "Internal
Revenue Code"), and regulations promulgated thereunder, the sale to which will
not impair the tax treatment currently afforded the Contracts. No shares of any
Portfolio will be sold to the general public except as set forth in this Section
1.5.

     1.6. The Fund agrees to redeem for cash, upon the Company's request, any
full or fractional shares of the Fund held by the Company, executing such
requests on a daily basis at the net asset value next computed after receipt and
acceptance by the Fund or its agent of the request for redemption. For purposes
of this Section 1.6, the Company will be the designee of the Fund for receipt of
requests for redemption from each Account or the appropriate subaccount of each
Account and receipt by such designee will constitute receipt by the Fund,
provided the Fund receives notice of request for redemption by 10:00 a.m.
Eastern Time on the next following Business Day. Payment will be in federal
funds transmitted by wire to the Company's account as designated by the Company
in writing from time to time, on the same Business Day the Fund receives notice
of the redemption order from the Company. The Fund reserves the right to delay
payment of redemption proceeds, but in no event may such payment be delayed
longer than the period permitted by the 1940 Act. The Fund will not bear any
responsibility whatsoever for the proper disbursement or crediting of redemption
proceeds; the Company alone will be responsible for such action. If notification
of redemption is received after 10:00 a.m. Eastern Time, payment for redeemed
shares will be made on the next following Business Day.

     1.7. The Company agrees to purchase and redeem the shares of the Designated
Portfolios offered by the then current prospectus of the Fund in accordance with
the provisions of such prospectus.

     1.8. Issuance and transfer of the Fund's shares will be by book entry only.
Stock certificates will not be issued to the Company or any Account. Purchase
and redemption orders for Fund shares will be recorded in an appropriate title
for each Account or the appropriate subaccount of each Account.


                                      - 3 -




<PAGE>

     1.9. The Fund will furnish same day notice (by telecopier, followed by
written confirmation) to the Company of the declaration of any income, dividends
or capital gain distributions payable on each Designated Portfolio's shares. The
Company hereby elects to receive all such dividends and distributions as are
payable on the Designated Portfolio shares in the form of additional shares of
that Designated Portfolio. The Fund will notify the Company of the number of
shares so issued as payment of such dividends and distributions. The Company
reserves the right to revoke this election upon reasonable prior notice to the
Fund and to receive all such dividends and distributions in cash.

     1.10. The Fund will make the net asset value per share for each Designated
Portfolio available to the Company on a daily basis as soon as reasonably
practical after the net asset value per share is calculated and will use its
best efforts to make such net asset value per share available by 6:00 p.m.,
Eastern Time, but in no event later than 7:00 p.m., Eastern Time, each business
day.

     1.11. In the event adjustments are required to correct any error in the
computation of the net asset value of the Fund's shares, the Fund or the
Distributor will notify the Company as soon as practicable after discovering the
need for those adjustments that result in an aggregate reimbursement of $150 or
more to any one subaccount of each Account maintained by a Designated Portfolio
unless notified otherwise by the Company (or, if greater, results in an
adjustment of $10 or more to each contractowner's account). Any such notice will
state for each day for which an error occurred the incorrect price, the correct
price and, to the extent communicated to the Fund's shareholders, the reason for
the price change. The Company may send this notice or a derivation thereof (so
long as such derivation is approved in advance by the Distributor or the
Adviser) to contractowners whose accounts are affected by the price change. The
parties will negotiate in good faith to develop a reasonable method for
effecting such adjustments. The Fund shall provide the Company, on behalf of the
Account or the appropriate subaccount of each Account, with a prompt adjustment
to the number of shares purchased or redeemed to reflect the correct share net
asset value.

     1.12.

          (a) The parties hereto acknowledge that the arrangement contemplated
     by this Agreement is not exclusive; the Fund's shares may be sold to other
     insurance companies (subject to Section 1.8 hereof) and the cash value of
     the Contracts may be invested in other investment companies, provided,
     however, that until this Agreement is terminated pursuant to Article X, the
     Company shall promote the Designated Portfolios on the same basis as other
     funding vehicles available under the Contracts and funding vehicles other
     than those listed on Schedule B to this Agreement may be available for the
     investment of the cash value of the Contracts.

          (b) The Company shall not, without prior notice to the Advisor and the
     Distributor (unless otherwise required by applicable law), take any action
     to operate the Account as a management investment company under the 1940
     Act.

          (c) The Company shall not, without prior notice to the Advisor and the
     Distributor (unless otherwise required by applicable law), induce Contract
     owners to change or modify the Fund or change the Fund's distributor or
     investment adviser.

          (d) The Company shall not, without prior notice to the Fund, induce
     Contract owners to vote on any matter submitted for consideration by the
     shareholders of the Fund in a manner other than as recommended by the Board
     of Trustees of the Fund.


                                      - 4 -



<PAGE>

ARTICLE II.  Representations and Warranties
             ------------------------------

     2.1. The Company represents and warrants that the Contracts are or will be
registered under the 1933 Act and that the Contracts will be issued and sold in
compliance with all applicable federal and state laws, including state insurance
suitability requirements. The Company further represents and warrants that it is
an insurance company duly organized and in good standing under applicable law
and that it has legally and validly established each Account as a separate
account under applicable state law and has registered the Account as a unit
investment trust in accordance with the provisions of thin 1940 Act to serve as
a segregated investment account for the Contracts, and that it will maintain
such registration for so long as any Contracts are outstanding. The Company will
amend the registration statement under the 1933 Act for the Contracts and the
registration statement under the 1940 Act for the Account from time to time as
required in order to effect the continuous offering of the Contracts or as may
otherwise be required by applicable law. The Company will register and qualify
the Contracts for sale in accordance with the securities laws of the various
states only if and to the extent deemed necessary by the Company.

     2.2. The Company represents that the Contracts are currently and at the
time of issuance will be treated as endowment, annuity or life insurance
contracts under applicable provisions of the Internal Revenue Code, and that it
will make every effort to maintain such treatment and that it will notify the
Fund and the Adviser immediately upon having a reasonable basis for believing
that the Contracts have ceased to be so treated or that they might not be so
treated in the future.

     2.3. The Company represents and warrants that it will not purchase shares
of the Designated Portfolios with assets derived from tax-qualified retirement
plans except, indirectly, through Contracts purchased in connection with such
plans.

     2.4. The Fund represents and warrants that Fund shares of the Designated
Portfolios sold pursuant to this Agreement will be registered under the 1933 Act
and duly authorized for issuance in accordance with applicable law and that the
Fund is and will remain registered under the 1940 Act for as long as such shares
of the Designated Portfolios are outstanding. The Fund will amend the
registration statement for its shares under the 1933 Act and the 1940 Act from
time to time as required in order to effect the continuous offering of its
shares. The Fund will register and qualify the shares of the Designated
Portfolios for sale in accordance with the laws of the various states only if
and to the extent deemed advisable by the Fund.

     2.5. The Fund represents that it is currently qualified as a Regulated
Investment Company under Subchapter M of the Internal Revenue Code, and that it
will make every effort to maintain such qualification (under Subchapter M or any
successor or similar provision) and that it will notify the Company immediately
upon having a reasonable basis for believing that it has ceased to so qualify or
that it might not so qualify in the future.

     2.6. The Fund represents and warrants that in performing the services
described in this Agreement, the Fund will comply with all applicable laws,
rules and regulations. The Fund makes no representation as to whether any aspect
of its operations (including, but not limited to, fees and expenses and
investment policies, objectives and restrictions) complies with the insurance
laws and regulations of any state. The Fund and the Distributor agree that upon
request they will use their best efforts to furnish the information required by
state insurance laws so that the Company can obtain the authority needed to
issue the Contracts in the various states.


                                      - 5 -




<PAGE>

     2.7. The Fund currently does not intend to make any payments to finance
distribution expenses pursuant to Rule 12b-1 under the 1940 Act, although it
reserves the right to make such payments in the future. To the extent that it
decides to finance distribution expenses pursuant to Rule 12b-1 the Fund
undertakes to have its Fund Board formulate and approve any plan under Rule
12b-1 to finance distribution expenses in accordance with the 1940 Act.

     2.8. The Distributor represents and warrants that it will distribute the
Fund shares of the Designated Portfolios in accordance with all applicable
federal and state securities laws including, without limitation, the 1933 Act,
the 1934 Act and the 1940 Act.

     2.9. The Fund represents that it is lawfully organized and validly existing
under the laws of the Commonwealth of Massachusetts and that it does and will
comply in all material respects with applicable provisions of the 1940 Act.

     2.10. The Distributor represents and warrants that it is and will remain
duly registered under all applicable federal and state securities laws and that
it will perform its obligations for the Fund in accordance in all material
respects with any applicable state and federal securities laws.

     2.11. The Fund and the Distributor represent and warrant that all of their
trustees, officers, employees, investment advisers, and other
individuals/entities having access to the funds and/or securities of the Fund
are and continue to be at all times covered by a blanket fidelity bond or
similar coverage for the benefit of the Fund in an amount not less than the
minimal coverage as required currently by Rule 17g-(1) of the 1940 Act or
related provisions as may be promulgated from time to time. The aforesaid bond
includes coverage for larceny and embezzlement and is issued by a reputable
bonding company.

ARTICLE III.  Prospectuses and Proxy Statements; Voting
              -----------------------------------------

     3.1. The Fund or the Distributor will provide the Company, at the Fund's or
its affiliate's expense, with as many copies of the current Fund prospectus for
the Designated Portfolios as the Company may reasonably request for
distribution, at the Company's expense, to prospective contractowners and
applicants. The Fund or the Distributor will provide, at the Fund's or its
affiliate's expense, as many copies of said prospectus as necessary for
distribution, at the Company's expense, to existing contractowners. The Fund or
the Distributor will provide the copies of said prospectus to the Company or to
its mailing agent. If requested by the Company in lieu thereof, the Fund or the
Distributor will provide such documentation, including a computer diskette or a
final copy of a current prospectus set in type at the Fund's or its affiliate's
expense, and such other assistance as is reasonably necessary in order for the
Company at least annually (or more frequently if the Fund prospectus is amended
more frequently) to have the Fund's prospectus and the prospectuses of other
mutual funds in which assets attributable to the Contracts may be invested
printed together in one document, in which case the Fund or its affiliate will
bear its reasonable share of expenses as described above, allocated based on the
proportionate number of pages of the Fund's and other fund's respective portions
of the document.

     3.2. The Fund or the Distributor will provide the Company, at the Fund's or
its affiliate's expense, with as many copies of the statement of additional
information as the Company may reasonably request for distribution, at the
Company's expense, to prospective contractowners and applicants. The Fund or the
Distributor will provide, at the Fund's or its affiliate's expense, as many
copies of said statement of additional information as necessary for
distribution, at the Company's expense, to any existing contractowner who
requests such statement or whenever state or federal law otherwise requires that
such

                                      - 6 -


<PAGE>

statement be provided. The Fund or the Distributor will provide the copies of
said statement of additional information to the Company or to its mailing agent.

     3.3. The Fund or the Distributor, at the Fund's or its affiliate's expense,
will provide the Company or its mailing agent with copies of its proxy material,
if any, reports to shareholders and other communications to shareholders in such
quantity as the Company will reasonably require. The Company will distribute
this proxy material, reports and other communications to existing contract
owners and tabulate the votes.

     3.4. If and to the extent required by law the Company will:

          (a)  solicit voting instructions from contractowners;

          (b)  vote the shares of the Designated Portfolios held in the
     Account in accordance with instructions received from
     contractowners; and

          (c) vote shares of the Designated Portfolios held in the Account for
     which no timely instructions have been received, as well as shares it owns,
     in the same proportion as shares of such Designated Portfolio for which
     instructions have been received from the Company's contractowners;

so long as and to the extent that the SEC continues to interpret the 1940 Act to
require pass-through voting privileges for variable contractowners. Except as
set forth above, the Company reserves the right to vote Fund shares held in any
segregated asset account in its own right, to the extent permitted by law. The
Company will be responsible for assuring that each of its separate accounts
participating in the Fund calculates voting privileges in a manner consistent
with all legal requirements, including the Mixed and Shared Funding Exemptive
Order.

     3.5. The Fund will comply with all provisions of the 1940 Act requiring
voting by shareholders, and in particular, the Fund either will provide for
annual meetings (except insofar as the SEC may interpret Section 16 of the 1940
Act not to require such meetings) or, as the Fund currently intends to comply
with Section 16(c) of the 1940 Act (although the Fund is not one of the trusts
described in Section 16(c) of that Act) as well as with Sections 16(a) and, if
and when applicable, 16(b). Further, the Fund will act in accordance with the
SEC's interpretation of the requirements of Section 16(a) with respect to
periodic elections of trustees and with whatever rules the SEC may promulgate
with respect thereto.

ARTICLE IV.  Sales Material and Information
             ------------------------------

     4.1. the Distributor will provide the Company on a timely basis with
investment performance information for each Designated Portfolio in which the
Company maintains a subaccount of the Account, including total return for the
preceding calendar month and calendar quarter, the calendar year to date, and
the prior one-year, five-year, and ten year (or life of the Fund) periods. The
Company may, based on the SEC mandated information supplied by the Distributor,
prepare communications for contractowners ("Contractowner Materials"). The
Company will provide copies of all Contractowner Materials concurrently with
their first use for the Distributor's internal recordkeeping purposes. It is
understood that neither the Distributor nor any Designated Portfolio will be
responsible for errors or omissions in, or the content of, Contractowner
Materials except to the extent that the error or omission resulted from
information provided by or on behalf of the Distributor or the Designated
Portfolio. Any printed information that is furnished to the Company pursuant to
this Agreement other than each Designated

                                      - 7 -


<PAGE>

Portfolio's prospectus or statement of additional information (or information
supplemental thereto), periodic reports and proxy solicitation materials is the
Distributor's sole responsibility and not the responsibility of any Designated
Portfolio or the Fund. The Company agrees that the Portfolios, the shareholders
of the Portfolios and the officers and governing Board of the Fund will have no
liability or responsibility to the Company in these respects.

     4.2. The Company will not give any information or make any representations
or statements on behalf of the Fund or concerning the Fund in connection with
the sale of the Contracts other than the information or representations
contained in the registration statement, prospectus or statement of additional
information for Fund shares, as such registration statement, prospectus and
statement of additional information may be amended or supplemented from time to
time, or in reports or proxy statements for the Fund, or in published reports
for the Fund which are in the public domain or approved by the Fund or the
Distributor for distribution, or in sales literature or other material provided
by the Fund, Adviser or by the Distributor, except with permission of the
Distributor. Any piece of sales literature or other promotional material
intended to be used by the Company which requires the permission of the
Distributor prior to use will be furnished by Company to the Distributor, or its
designee, at least ten (10) business days prior to its use. No such material
will be used if the Distributor reasonably objects to such use within five (5)
business days after receipt.

Nothing in this Section 4.2 will be construed as preventing the Company or its
employees or agents from giving advice on investment in the Fund.

     4.3. The Fund, the Adviser or the Distributor will furnish, or will cause
to be furnished, to the Company or its designee, each piece of sales literature
or other promotional material in which the Company or its Account is named, at
least ten (10) business days prior to its use. No such material will be used if
the Company reasonably objects to such use within five (5) business days after
receipt of such material.

     4.4. The Fund, the Adviser and the Distributor will not give any
information or make any representations or statements on behalf of the Company
or concerning the Company, each Account, or the Contracts other than the
information or representations contained in a registration statement, prospectus
or statement of additional information for the Contracts, as such registration
statement, prospectus and statement of additional information may be amended or
supplemented from time to time, or in published reports for each Account or the
Contracts which are in the public domain or approved by the Company for
distribution to contractowners, or in sales literature or other material
provided by the Company, except with permission of the Company. The Company
agrees to respond to any request for approval on a prompt and timely basis.

     4.5. The Fund will provide to the Company at least one complete copy of all
registration statements, prospectuses, statements of additions information,
reports, proxy statements, sales literature and other promotional materials,
applications for exemptions, requests for no-action letters, and all amendments
to any of the above, that relate to the Fund or its shares, contemporaneously
with the filing of such document with the SEC, the NASD or other regulatory
authority.

     4.6. The Company will provide to the Fund at least one complete copy of all
registration statements, prospectuses, statements of additional information,
reports, solicitations for voting instructions, sales literature and other
promotional materials, applications for exemptions, requests for no action
letters, and all amendments to any of the above, that relate to the Contracts or
each Account, contemporaneously with the filing of such document with the SEC,
the NASD or other regulatory authority.


                                      - 8 -


<PAGE>

     4.7. For purposes of this Article IV, the phrase "sales literature or other
promotional material" includes, but is not limited to, advertisements (such as
material published, or designed for use in, a newspaper, magazine, or other
periodical, radio, television, telephone or tape recording, videotape display,
signs or billboards, motion pictures, or other public media, (e.g., on-line
networks such as the Internet or other electronic messages), sales literature
(i.e., any written communication distributed or made generally available to
customers or the public, including brochures, circulars, research reports,
market letters, form letters, seminar texts, reprints or excerpts of any other
advertisements sales literature, or published article), educational or training
materials or other communications distributed or made generally available to
some or all agents or employees, registration statements, prospectuses,
statements of additional information, shareholder reports, and proxy materials
and any other material constituting sales literature or advertising under the
NASD rules, the 1933 Act or the 1940 Act.

     4.8. The Fund and the Distributor hereby consent to the Company's use of
the names The GCG Trust, Directed Services, Inc., the portfolio names designated
on Schedule B or other designated names as may be used from time to time in
connection with the marketing of the Contracts, subject to the terms of Sections
4.1 and 4.2 of this Agreement. Such consent will terminate with the termination
of this Agreement.

ARTICLE V.  Fees and Expenses
            -----------------

     5.1. The Fund, the Adviser and the Distributor will pay no fee or other
compensation to the Company under this Agreement except if the Fund or any
Designated Portfolio adopts and implements a plan pursuant to Rule 12b-1 under
the 1940 Act to finance distribution expenses, then, subject to obtaining any
required exemptive orders or other regulatory approvals, the Fund may make
payments to the Company or to the underwriter for the Contracts if and in such
amounts agreed to by the Fund in writing.

     5.2. All expenses incident to performance by the Fund of this Agreement
will be paid by the Fund to the extent permitted by law. The Fund will bear the
expenses for the cost of registration and qualification of the Fund's shares;
preparation and filing of the Fund's prospectus, statement of additional
information and registration statement, proxy materials and reports; setting in
type and printing the Fund's prospectus; setting in type and printing proxy
materials and reports by it to contractowners (including the costs of printing a
Fund prospectus that constitutes an annual report); the preparation of all
statements and notices required by any federal or state law; all taxes on the
issuance or transfer of the Fund's shares; any expenses permitted to be paid or
assumed by the Fund pursuant to a plan, if any, under Rule 12b-1 under the 1940
Act; and all other expenses set forth in Article III of this Agreement.

ARTICLE VI.  Diversification and Qualification
             ---------------------------------

     6.1. The Adviser will ensure that the Fund will at all times invest money
from the Contracts in such a manner as to ensure that the Contracts will be
treated as variable annuity contracts under the Internal Revenue Code and the
regulations issued thereunder. Without limiting the scope of the foregoing, the
Fund will comply with Section 817(h) of the Internal Revenue Code and Treasury
Regulation 1.817-5, as amended from time to time, relating to the
diversification requirements for variable annuity, endowment, or life insurance
contracts and any amendments or other modifications to such Section or
Regulation. In the event of a breach of this Article VI by the Fund, it will
take all reasonable steps: (a) to notify the Company of such breach; and (b) to
adequately diversify the Fund so as to achieve compliance within the grace
period afforded by Treasury Regulation 1.817-5.


                                      - 9 -


<PAGE>

     6.2. The Fund represents that it is or will be qualified as a Regulated
Investment Company under Subchapter M of the Internal Revenue Code, and that it
will make every effort to maintain such qualification (under Subchapter M or any
successor or similar provisions) and that it will notify the Company immediately
upon having a reasonable basis for believing that it has ceased to so qualify or
that it might not so qualify in the future.

     6.3. The Company represents that the Contracts are currently, and at the
time of issuance shall be, treated as life insurance or annuity insurance
contracts, under applicable provisions of the Internal Revenue Code, and that it
will make every effort to maintain such treatment, and that it will notify the
Fund and the Distributor immediately upon having a reasonable basis for
believing the Contracts have ceased to be so treated or that they might not be
so treated in the future. The Company agrees that any prospectus offering a
contract that is a "modified endowment contract" as that term is defined in
Section 7702A of the Internal Revenue Code (or any successor or similar
provision), shall identify such contract as a modified endowment contract.

ARTICLE VII.  Potential Conflicts
              -------------------

     7.1. The Fund Board will monitor the Fund for the existence of any material
irreconcilable conflict between the interests of the Contract owners of all
separate accounts investing in the Fund. An irreconcilable material conflict may
arise for a variety of reasons, including: (a) an action by any state insurance
regulatory authority; (b) a change in applicable federal or state insurance,
tax, or securities laws or regulations, or a public ruling, private letter
ruling, no-action or interpretative letter, or any similar action by insurance,
tax, or securities regulatory authorities; (c) an administrative or judicial
decision in any relevant proceeding; (d) the manner in which the investments of
any Portfolio are being managed; (e) a difference in voting instructions given
by variable annuity contract and variable life insurance contract owners; or (f)
a decision by an insurer to disregard the voting instructions of contract
owners. The Fund Board shall promptly inform the Company if it determines that
an irreconcilable material conflict exists and the implications thereof.

     7.2. The Company will report any potential or existing conflicts of which
it is aware to the Fund Board. The Company will assist the Fund Board in
carrying out its responsibilities under the Mixed and Shared Funding Exemptive
Order, by providing the Fund Board with all information reasonably necessary for
the Fund Board to consider any issues raised. This includes, but is not limited
to, an obligation by the Company to inform the Fund Board whenever Contract
owner voting instructions are disregarded.

     7.3. If it is determined by a majority of the Fund Board, or a majority of
its disinterested members, that a material irreconcilable conflict exists, the
Company and other Participating Insurance Companies shall, at their expense and
to the extent reasonably practicable (as determined by a majority of the
disinterested Fund Board members), take whatever steps are necessary to remedy
or eliminate the irreconcilable material conflict, up to and including: (1)
withdrawing the assets allocable to some or all of the separate accounts from
the Fund or any Portfolio and reinvesting such assets in a different investment
medium, including (but not limited to) another Portfolio of the Fund, or
submitting the question whether such segregation should be implemented to a vote
of all affected contract owners and, as appropriate, segregating the assets of
any appropriate group (i.e., annuity contract owners, life insurance contract
owners, or variable contract owners of one or more Participating Insurance
Companies) that votes in favor of such segregation, or offering to the affected
contract owners the option of making such a change; and (2) establishing a new
registered management investment company or managed separate account.


                                     - 10 -


<PAGE>

     7.4. If a material irreconcilable conflict arises because of a decision by
the Company to disregard Contract owner voting instructions and that decision
represents a minority position or would preclude a majority vote, the Company
may be required, at the Fund's election, to withdraw the Account's investment in
the Fund and terminate this Agreement with respect to each Account; provided,
however, that such withdrawal and termination shall be limited to the extent
required by the foregoing material irreconcilable conflict as determined by a
majority of the disinterested members of the Fund Board. Any such withdrawal and
termination must take place within six (6) months after the Fund gives written
notice that this provision is being implemented, and until the end of that six
month period the Fund shall continue to accept and implement orders by the
Company for the purchase (and redemption) of shares of the Fund.

     7.5. If a material irreconcilable conflict arises because a particular
state insurance regulator's decision applicable to the Company conflicts with
the majority of other state regulators, then the Company will withdraw the
affected Account's investment in the Fund and terminate this Agreement with
respect to such Account within six months after the Fund Board informs the
Company in writing that it has determined that such decision has created an
irreconcilable material conflict; provided, however, that such withdrawal and
termination shall be limited to the extent required by the foregoing material
irreconcilable conflict as determined by a majority of the disinterested members
of the Fund Board. Until the end of the foregoing six month period, the Fund
shall continue to accept and implement orders by the Company for the purchase
(and redemption) of shares of the Fund.

     7.6. For purposes of Section 7.3 through 7.6 of this Agreement, a majority
of the disinterested members of the Fund Board shall determine whether any
proposed action adequately remedies any irreconcilable material conflict, but in
no event will the Fund be required to establish a new funding medium for the
Contracts. The Company shall not be required by Section 7.3 to establish a new
funding medium for the Contract if an offer to do so has been declined by vote
of a majority of Contract owners materially adversely affected by the
irreconcilable material conflict. In the event that the Fund Board determines
that any proposed action does not adequately remedy any irreconcilable material
conflict, then the Company will withdraw the Account's investment in the Fund
and terminate this Agreement within six (6) months after the Fund Board informs
the Company in writing of the foregoing determination; provided, however, that
such withdrawal and termination shall be limited to the extent required by any
such material irreconcilable conflict as determined by a majority of the
disinterested members of the Fund Board.

     7.7. If and to the extent the Mixed and Shared Funding Exemption Order or
any amendment thereto contains terms and conditions different from Sections 3.4,
3.5, 3.6, 7.1, 7.2, 7.3, 7.4, and 7.5 of this Agreement, then the Fund and/or
the Participating Insurance Companies, as appropriate, shall take such steps as
may be necessary to comply with the Mixed and Shared Funding Exemptive Order,
and Sections 3.4, 3.5, 3.6, 7.1, 7.2, 7.3, 7.4 and 7.5 of this Agreement shall
continue in effect only to the extent that terms and conditions substantially
identical to such Sections are contained in the Mixed and Shared Funding
Exemptive Order or any amendment thereto. If and to the extent that Rule 6e-2
and Rule 6e-3(T) are amended, or Rule 6e-3 is adopted, to provide exemptive
relief from any provision of the 1940 Act or the rules promulgated thereunder
with respect to mixed or shared funding (as defined in the Mixed and Shared
Funding Exemptive Order) on terms and conditions materially different from those
contained in the Mixed and Shared Funding Exemptive Order, then (a) the Fund
and/or the Participating Insurance Companies, as appropriate, shall take such
steps as may be necessary to comply with Rules 6e-2 and 6e-3(T), as amended, and
Rule 6e-3, as adopted, to the extent such rules are applicable; and (b) Sections
3.5, 3.6, 7.1., 7.2, 7.3, 7.4, and 7.5 of this Agreement shall continue in
effect only to the

                                     - 11 -


<PAGE>

extent that terms and conditions substantially identical to such Sections are
contained in such Rule(s) as so amended or adopted.

ARTICLE VIII.  Indemnification
               ---------------

     8.1. Indemnification By The Company
          ------------------------------

          (a) The Company agrees to indemnify and hold harmless the Fund, the
     Adviser, the Distributor, and each person, if any, who controls or is
     associated with the Fund, the Adviser or the Distributor within the meaning
     of such terms under the federal securities laws and any director, trustee,
     officer, partner, employee or agent of the foregoing (collectively, the
     "Indemnified Parties" for purposes of this Section 8.1) against any and all
     losses, claims, expenses, damages, liabilities (including amounts paid in
     settlement with the written consent of the Company) or litigation
     (including reasonable legal and other expenses), to which the Indemnified
     Parties may become subject under any statute, regulation, at common law or
     otherwise, insofar as such losses, claims, damages, liabilities or expenses
     (or actions in respect thereof) or settlements:

               (1) arise out of or are based upon any untrue statements or
          alleged untrue statements of any material fact contained in the
          registration statement, prospectus or statement of additional
          information for the Contracts or contained in the Contracts or sales
          literature or other promotional material for the Contracts (or any
          amendment or supplement to any of the foregoing), or arise out of or
          are based upon the omission or the alleged omission to state therein a
          material fact required to be stated or necessary to make such
          statements not misleading in light of the circumstances in which they
          were made; provided that this agreement to indemnify will not apply as
          to any Indemnified Party if such statement or omission or such alleged
          statement or omission was made in reliance upon and in conformity with
          written information furnished to the Company by the Fund, the Adviser
          or the Distributor for use in the registration statement, prospectus
          or statement of additional information for the Contracts or in the
          Contracts or sales literature (or any amendment or supplement) or
          otherwise for use in connection with the sale of the Contracts or Fund
          shares; or

               (2) arise out of or as a result of statements or representations
          by or on behalf of the Company or wrongful conduct of the Company or
          persons under its control, with respect to the sale or distribution of
          the Contracts or Fund shares; or

               (3) arise out of any untrue statement or alleged untrue statement
          of a material fact contained in the Fund registration statement,
          prospectus, statement of additional information or sales literature or
          other promotional material of the Fund (or amendment or supplement) or
          the omission or alleged omission to state therein a material fact
          required to be stated therein or necessary to make such statements not
          misleading in light of the circumstances in which they were made, if
          such a statement or omission was made in reliance upon and in
          conformity with information furnished to the Fund by or on behalf of
          the Company or persons under its control; or

               (4)  arise as a result of any failure by the Company to
          provide the services and furnish the materials under the terms
          of this Agreement; or


                                     - 12 -


<PAGE>

               (5) arise out of any material breach of any representation and/or
          warranty made by the Company in this Agreement or arise out of or
          result from any other material breach by the Company of this
          Agreement;

     except to the extent provided in Sections 8.1(b) and 8.3 hereof. This
     indemnification will be in addition to any liability that the Company
     otherwise may have.

          (b) No party will be entitled to indemnification under Section 8.1(a)
     to the extent such loss, claim, damage, liability or litigation is due to
     the willful misfeasance, bad faith, or gross negligence in the performance
     of such party's duties under this Agreement, or by reason of such party's
     reckless disregard of its obligations or duties under this Agreement by the
     party seeking indemnification.

          (c) The Indemnified Parties promptly will notify the Company of the
     commencement of any litigation, proceedings, complaints or actions by
     regulatory authorities against them in connection with the issuance or sale
     of the Fund shares or the Contracts or the operation of the Fund.

     8.2. Indemnification By The Adviser, the Fund and the Distributor
          ------------------------------------------------------------

          (a) The Adviser, the Fund and the Distributor, in each case solely to
     the extent relating to such party's responsibilities hereunder, agree to
     indemnify and hold harmless the Company and each person, if any, who
     controls or is associated with the Company within the meaning of such terms
     under the federal securities laws and any director, trustee, officer,
     partner, employee or agent of the foregoing (collectively, the "Indemnified
     Parties" for purposes of this Section 8.2) against any and all losses,
     claims, expenses, damages, liabilities (including amounts paid in
     settlement with the written consent of the Adviser) or litigation
     (including reasonable legal and other expenses) to which the Indemnified
     Parties may become subject under any statute, regulation, at common law or
     otherwise, insofar as such losses, claims, damages, liabilities or expenses
     (or actions in respect thereof) or settlements:

               (1) arise out of or are based upon any untrue statement or
          alleged untrue statement of any material fact contained in the
          registration statement, prospectus or statement of additional
          information for the Fund or sales literature or other promotional
          material of the Fund (or any amendment or supplement to any of the
          foregoing), or arise out of or are based upon the omission or the
          alleged omission to state therein a material fact required to be
          stated or necessary to make such statements not misleading in light of
          the circumstances in which they were made; provided that this
          agreement to indemnify will not apply as to any Indemnified Party if
          such statement or omission or such alleged statement or omission was
          made in reliance upon and in conformity with information furnished to
          the Adviser, the Distributor or the Fund by or on behalf of the
          Company for use in the registration statement, prospectus or statement
          of additional information for the Fund or in sales literature of the
          Fund (or any amendment or supplement thereto) or otherwise for use in
          connection with the sale of the Contracts or Fund shares; or

               (2) arise out of or as a result of statements or representations
          or wrongful conduct of the Adviser, the Fund or the Distributor or
          persons under the control of the Adviser, the Fund or the Distributor
          respectively, with respect to the sale of the Fund shares; or


                                     - 13 -


<PAGE>

               (3) arise out of any untrue statement or alleged untrue statement
          of a material fact contained in a registration statement, prospectus,
          statement of additional information or sales literature or other
          promotional material covering the Contracts (or any amendment or
          supplement thereto), or the omission or alleged omission to state
          therein a material fact required to be stated or necessary to make
          such statement or statements not misleading in light of the
          circumstances in which they were made, if such statement or omission
          was made in reliance upon and in conformity with written information
          furnished to the Company by the Adviser, the Fund or the Distributor
          or persons under the control of the Adviser, the Fund or the
          Distributor; or

               (4) arise as a result of any failure by the Fund, the Adviser or
          the Distributor to provide the services and furnish the materials
          under the terms of this Agreement (including a failure, whether
          unintentional or in good faith or otherwise, to comply with the
          diversification requirements and procedures related thereto specified
          in Article VI of this Agreement); or

               (5) arise out of or result from any material breach of any
          representation and/or warranty made by the Adviser, the Fund or the
          Distributor in this Agreement, or arise out of or result from any
          other material breach of this Agreement by the Adviser the Fund or the
          Distributor;

     except to the extent provided in Sections 8.2(b) and 8.3 hereof. This
     indemnification will be in addition to any liability that the Fund, Adviser
     or the Distributor otherwise may have.

          (b) No party will be entitled to indemnification under Section 8.2(a)
     to the extent such loss, claim, damage, liability or litigation is due to
     the willful misfeasance, bad faith, or gross negligence in the performance
     of such party's duties under this Agreement, or by reason of such party's
     reckless disregard of its obligations or duties under this Agreement by the
     party seeking indemnification.

          (c) The Indemnified Parties will promptly notify the Adviser, the Fund
     and the Distributor of the commencement of any litigation, proceedings,
     complaints or actions by regulatory authorities against them in connection
     with the issuance or sale of the Contracts or the operation of the account.

     8.3. Indemnification Procedure
          -------------------------

     Any person obligated to provide indemnification under this Article VIII
("Indemnifying Party" for the purpose of this Section 8.3) will not be liable
under the indemnification provisions of this Article VIII with respect to any
claim made against a party entitled to indemnification under this Article VIII
("Indemnified Party" for the purpose of this Section 8.3) unless such
Indemnified Party will have notified the Indemnifying Party in writing within a
reasonable time after the summons or other first legal process giving
information of the nature of the claim will have been served upon such
Indemnified Party (or after such party will have received notice of such service
on any designated agent), but failure to notify the Indemnifying Party of any
such claim will not relieve the Indemnifying Party from any liability which it
may have to the Indemnified Party against whom such action is brought otherwise
than on account of the indemnification provision of this Article VIII, except to
the extent that the failure to notify results in the failure of actual notice to
the Indemnifying Party and such Indemnifying Party is damaged solely as a result
of failure to give such notice. In case any such action is brought against the
Indemnified Party, the

                                     - 14 -


<PAGE>

Indemnifying Party will be entitled to participate, at its own expense, in the
defense thereof. The Indemnifying Party also will be entitled to assume the
defense thereof, with counsel satisfactory to the party named in the action.
After notice from the Indemnifying Party to the Indemnified Party of the
Indemnifying Party's election to assume the defense thereof, the Indemnified
Party will bear the fees and expenses of any additional counsel retained by it,
and the Indemnifying Party will not be liable to such party under this Agreement
for any legal or other expenses subsequently incurred by such party
independently in connection with the defense thereof other than reasonable costs
of investigation, unless: (a) the Indemnifying Party and the Indemnified Party
will have mutually agreed to the retention of such counsel; or (b) the named
parties to any such proceeding (including any impleaded parties) include both
the Indemnifying Party and the Indemnified Party and representation of both
parties by the same counsel would be inappropriate due to actual or potential
differing interests between them. The Indemnifying Party will not be liable for
any settlement of any proceeding effected without its written consent but if
settled with such consent or if there is a final judgment for the plaintiff, the
Indemnifying Party agrees to indemnify the Indemnified Party from and against
any loss or liability by reason of such settlement or judgment. A successor by
law of the parties to this Agreement will be entitled to the benefits of the
indemnification contained in this Article VIII. The indemnification provisions
contained in this Article VIII will survive any termination of this Agreement.

ARTICLE IX.  Applicable Law
             --------------

     9.1 This Agreement shall be construed and the provisions hereof interpreted
under and in accordance with the laws of the State of Delaware.

     9.2 This Agreement shall be subject to the provisions of the 1933, 1934 and
1940 Acts, and the rules and regulations and rulings thereunder, including such
exemptions from those statutes, rules and regulations as the SEC may grant
(including, but not limited to, any Mixed and Shared Funding Exemptive Order)
and the terms hereof shall be interpreted and construed in accordance therewith.
If, in the future, the Mixed and Shared Funding Exemptive Order should no longer
be necessary under applicable law, then Article VII shall no longer apply.

ARTICLE X. Termination
           -----------

     10.1.     This Agreement will terminate:

          (a) at the option of any party, with or without cause, with respect to
     some or all of the Designated Portfolios, upon sixty (60) days' advance
     written notice to the other parties or, if later, upon receipt of any
     required exemptive relief or orders from the SEC, unless otherwise agreed
     in a separate written agreement among the parties; or

          (b) at the option of the Company, upon receipt of the Company's
     written notice by the other parties, with respect to any Designated
     Portfolio if shares of the Designated Portfolio are not reasonably
     available to meet the requirements of the Contracts as determined in good
     faith by the Company; or

          (c) at the option of the Company, upon receipt of the Company's
     written notice by the other parties, with respect to any Designated
     Portfolio in the event any of the Designated Portfolio's shares are not
     registered, issued or sold in accordance with applicable state and/or
     Federal law or such law precludes the use of such shares as the underlying
     investment media of the Contracts issued or to be issued by Company; or


                                     - 15 -


<PAGE>

          (d) at the option of the Fund, upon receipt of the Fund's written
     notice by the other parties, upon institution of formal proceedings against
     the Company by the NASD, the SEC, the insurance commission of any state or
     any other regulatory body regarding the Company's duties under this
     Agreement or related to the sale of the Contracts, the administration of
     the Contracts, the operation of the Account, or the purchase of the Fund
     shares, provided that the Fund determines in its sole judgment, exercised
     in good faith, that any such proceeding would have a material adverse
     effect on the Company's ability to perform its obligations under this
     Agreement; or

          (e) at the option of the Company, upon receipt of the Company's
     written notice by the other parties, upon institution of formal proceedings
     against the Fund, Adviser or the Distributor by the NASD, the SEC, or any
     state securities or insurance department or any other regulatory body,
     provided that the Company determines in its sole judgment, exercised in
     good faith, that any such proceeding would have a material adverse effect
     on the Fund's or the Distributor's ability to perform its obligations under
     this Agreement; or

          (f) at the option of the Company, upon receipt of the Company's
     written notice by the other parties, if the Fund ceases to qualify as a
     Regulated Investment Company under Subchapter M of the Internal Revenue
     Code, or under any successor or similar provision, or if the Company
     reasonably and in good faith believes that the Fund may fail to so qualify;
     or

          (g) at the option of the Company, upon receipt of the Company's
     written notice by the other parties, with respect to any Designated
     Portfolio if the Fund fails to meet the diversification requirements
     specified in Article VI hereof or if the Company reasonably and in good
     faith believes the Fund may fail to meet such requirements; or

          (h) at the option of any party to this Agreement, upon written notice
     to the other parties, upon another party's material breach of any provision
     of this Agreement which material breach is not cured within thirty (30)
     days of said notice; or

          (i) at the option of the Company, if the Company determines in its
     sole judgment exercised in good faith, that either the Fund, the Adviser or
     the Distributor has suffered a material adverse change in its business,
     operations or financial condition since the date of this Agreement or is
     the subject of material adverse publicity which is likely to have a
     material adverse impact upon the business and operations of the Company,
     such termination to be effective sixty (60) days' after receipt by the
     other parties of written notice of the election to terminate; or

          (j) at the option of the Fund or the Distributor, if the Fund or the
     Distributor respectively, determines in its sole judgment exercised in good
     faith, that the Company has suffered a material adverse change in its
     business, operations or financial condition since the date of this
     Agreement or is the subject of material adverse publicity which is likely
     to have a material adverse impact upon the business and operations of the
     Fund or the Adviser, such termination to be effective sixty (60) days'
     after receipt by the other parties of written notice of the election to
     terminate; or

          (k) at the option of the Company or the Fund upon receipt of any
     necessary regulatory approvals and/or the vote of the contractowners having
     an interest in the Account (or any subaccount) to substitute the shares of
     another investment company for the corresponding Designated Portfolio
     shares of the Fund in accordance with the terms of the Contracts for which
     those Designated Portfolio shares had been selected to serve as the
     underlying investment media.

                                     - 16 -


<PAGE>

     The Company will give sixty (60) days' prior written notice to the Fund of
     the date of any proposed vote or other action taken to replace the Fund's
     shares; or

          (l) at the option of the Company or the Fund upon a determination by a
     majority of the Fund Board, or a majority of the disinterested Fund Board
     members, that an irreconcilable material conflict exists among the
     interests of: (1) all contractowners of variable insurance products of all
     separate accounts; or (2) the interests of the Participating Insurance
     Companies investing in the Fund as set forth in Article VII of this
     Agreement; or

          (m) at the option of the Fund in the event any of the Contracts are
     not issued or sold in accordance with applicable federal and/or state law.
     Termination will be effective immediately upon such occurrence without
     notice.

     10.2.     Notice Requirement.  No termination of this Agreement
               -------------------
will be effective unless and until the party terminating this Agreement gives
prior written notice to all other parties of its intent to terminate, which
notice will set forth the basis for the termination.

     10.3.     Effect of Termination.  Notwithstanding any termination
               ----------------------
of this Agreement, the Fund and the Distributor will, at the option of the
Company, continue to make available additional shares of the Fund pursuant to
the terms and conditions of this Agreement, for all Contracts in effect on the
effective date of termination of this Agreement ( hereinafter referred to as
"Existing Contracts.") . Specifically, without limitation, the owners of the
Existing Contracts will be permitted to reallocate investments in the Portfolios
(as in effect on such date), redeem investments in the Portfolios and/or invest
in the Portfolios upon the making of additional purchase payments under the
Existing Contracts.

     10.4.     Surviving Provisions.  Notwithstanding any termination of
               ---------------------
this Agreement, each party's obligations under Article VIII to indemnify other
parties will survive and not be affected by any termination of this Agreement.
In addition, each party's obligations under Section 12.7 will survive and not be
affected by any termination of this Agreement. Finally, with respect to Existing
Contracts, all provisions of this Agreement also will survive and not be
affected by any termination of this Agreement.

ARTICLE XI.  Notices
             -------

     11.1. Any notice shall be sufficiently given when sent by registered or
certified mail to the other party at the address of such party set forth below
or at such other address as such party may from time to time specify in writing
to the other party.

     If to the Fund:     The GCG Trust
                         c/o Myles Tashman
                         Secretary
                         1475 Dunwoody Drive
                         West Chester, PA 19380-1479


     If to the Company:  Security Life of Denver Insurance Company
                         c/o General Counsel
                         1290 Broadway
                         Denver, CO 80203-5699

                                     - 17 -


<PAGE>

     If to Adviser:      Directed Services, Inc.
                         c/o Myles Tashman
                         Executive Vice President and General Counsel
                         1475 Dunwoody Drive
                         West Chester, PA 19380-1479


     If to Distributor:  ING America Equities, Inc.
                         c/o Chief Legal Officer
                         1290 Broadway
                         Denver, CO 80203-5699

ARTICLE XII.  Miscellaneous
              -------------

     12.1. All persons dealing with the Fund must look solely to the property of
the Fund for the enforcement of any claims against the Fund as neither the
directors, trustees, officers, partners, employees, agents or shareholders
assume any personal liability for obligations entered into on behalf of the
Fund. No Portfolio or series of the Fund will be liable for the obligations or
liabilities of any other Portfolio or series.

     12.2. The Fund, the Adviser and the Distributor acknowledge that the
identities of the customers of the Company or any of its affiliates
(collectively the "Company Protected Parties" for purposes of this Section
12.2), information maintained regarding those customers, and all computer
programs and procedures or other information developed or used by the Company
Protected Parties or any of their employees or agents in connection with the
Company's performance of its duties under this Agreement are the valuable
property of the Company Protected Parties. The Fund, the Adviser and the
Distributor agree that if they come into possession of any list or compilation
of the identities of or other information about the Company Protected Parties'
customers, or any other information or property of the Company Protected
Parties, other than such information as is publicly available or as may be
independently developed or compiled by the Fund, the Adviser or the Distributor
from information supplied to them by the Company Protected Parties' customers
who also maintain accounts directly with the Fund, the Adviser or the
Distributor, the Fund, the Adviser and the Distributor will hold such
information or property in confidence and refrain from using, disclosing or
distributing any of such information or other property except: (a) with the
Company's prior written consent; or (b) as required by law or judicial process.
The Company acknowledges that the identities of the customers of the Fund, the
Adviser, the Distributor or any of their affiliates (collectively the "Adviser
Protected Parties" for purposes of this Section 12.2), information maintained
regarding those customers, and all computer programs and procedures or other
information developed or used by the Adviser Protected Parties or any of their
employees or agents in connection with the Fund's, the Adviser's or the
Distributor's performance of their respective duties under this Agreement are
the valuable property of the Adviser Protected Parties. The Company agrees that
if it comes into possession of any list or compilation of the identities of or
other information about the Adviser Protected Parties' customers, or any other
information or property of the Adviser Protected Parties, other than such
information as is publicly available or as may be independently developed or
compiled by the Company from information supplied to them by the Adviser
Protected Parties' customers who also maintain accounts directly with the
Company, the Company will hold such information or property in confidence and
refrain from using, disclosing or distributing any of such information or other
property except: (a) with the Fund's, the Adviser's or the Distributor's prior
written consent; or (b) as required by law or judicial process. Each party
acknowledges that any breach of the agreements in this Section 12.2 would result
in immediate and irreparable harm to the other parties for which there would be
no adequate remedy at law and agree that in the event of such a breach, the
other parties will be entitled to equitable relief by way of temporary and
permanent injunctions, as well as such other relief as any court of competent
jurisdiction deems appropriate.


                                     - 18 -


<PAGE>

     12.3. The captions in this Agreement are included for convenience of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

     12.4. This Agreement may be executed simultaneously in two or more
counterparts, each of which taken together will constitute one and the same
instrument.

     12.5. If any provision of this Agreement will be held or made invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement will
not be affected thereby.

     12.6. This Agreement will not be assigned by any party hereto without the
prior written consent of all the parties.

     12.7. Each party to this Agreement will maintain all records required by
law, including records detailing the services it provides. Such records will be
preserved, maintained and made available to the extent required by law and in
accordance with the 1940 Act and the rules thereunder. Each party to this
Agreement will cooperate with each other party and all appropriate governmental
authorities (including without limitation the SEC, the NASD and state insurance
regulators) and will permit each other and such authorities reasonable access to
its books and records in connection with any investigation or inquiry relating
to this Agreement or the transactions contemplated hereby. Upon request by the
Fund or the Distributor, the Company agrees to promptly make copies or, if
required, originals of all records pertaining to the performance of services
under this Agreement available to the Fund or the Distributor, as the case may
be. The Fund agrees that the Company will have the right to inspect, audit and
copy all records pertaining to the performance of services under this Agreement
pursuant to the requirements of any state insurance department. Each party also
agrees to promptly notify the other parties if it experiences any difficulty in
maintaining the records in an accurate and complete manner. This provision will
survive termination of this Agreement.

     12.8. Each party represents that the execution and delivery of this
Agreement and the consummation of the transactions contemplated herein have been
duly authorized by all necessary corporate or board action, as applicable, by
such party and when so executed and delivered this Agreement will be the valid
and binding obligation of such party enforceable in accordance with its terms.

     12.9. The parties to this Agreement may amend the schedules to this
Agreement from time to time to reflect changes in or relating to the Contracts,
the Accounts or the Designated Portfolios of the Fund or other applicable terms
of this Agreement.

     12.10. The rights, remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights.

     [12.11. If Fund is a Mass business trust - The parties to this Agreement
acknowledge and agree that all liabilities of the Fund arising, directly or
indirectly, under this agreement, will be satisfied solely out of the assets of
the Fund and that no trustee, officer, agent or holder of shares of beneficial
interest of the Fund will be personally liable for any such liabilities. ]


                                     - 19 -


<PAGE>


     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and on its behalf by its duly authorized representative
and its seal to be hereunder affixed hereto as of the date specified below:

                                    SECURITY LIFE OF DENVER INSURANCE
                                        COMPANY:

                                    By:  __________________________

                                    Title:  _______________________

                                    Date:  ________________________


                                    THE GCG TRUST:

                                    By:  __________________________

                                    Title:  _______________________

                                    Date:  ________________________


                                    DIRECTED SERVICES, INC :

                                    By:  __________________________

                                    Title:  _______________________

                                    Date:  ________________________


                                    ING AMERICA EQUITIES, INC.

                                    By:  __________________________

                                    Title:  _______________________

                                    Date:  ________________________





                                     - 20 -


<PAGE>



                               SCHEDULE A
                 SECURITY LIFE OF DENVER INSURANCE COMPANY
                    CONTRACTS AND SEPARATE ACCOUNT(S)

CONTRACT(S):
                    Variable Universal Life Contract

SEPARATE ACCOUNT(S):

                    Separate Account L1 of Security Life of Denver
                    Insurance Company







                                   SCHEDULE B
                                  THE GCG TRUST
                              DESIGNATED PORTFOLIOS

PORTFOLIOS:
               Equity Income Series
               Fully Managed Series
               Limited Maturity Bond Series
               Hard Assets Series
               Real Estate Series
               All-Growth Series
               Liquid Asset Series
               Capital Appreciation Series
               Rising Dividends Series
               Emerging Markets Series
               Market Manager Series
               Value Equity Series
               Strategic Equity Series
               Small Cap Series Mid-Cap Growth Series
               Total Return Series
               Research Series
               Growth & Income Series
               Growth Series
               Global Fixed Income Series
               Growth Opportunities Series
               Developing World Series
               International Equity Series
               Value Equity Series
               Capital Fund Series
               Investors Fund Series


Schedule Date:


                                        - 21 -


                                                                 Exhibit 1.A(10)

[logo of ING Security Life]         Security Life of Denver Insurance Company
                                    Variable Life Customer Service Center
                                    P.O. Box 173888
                                    Denver, CO 80217-3885
                                    1-800-848-6362
                                    Fax: 303-860-2695

GUARANTEED ISSUE VARIABLE LIFE INSURANCE APPLICATION

    _
1  |_|  Check here if for PENSION or similar tax qualified plan. State plan type
        in Special Instructions.


SECTION A - PROPOSED INSURED
<TABLE>
<S> <C>                                                <C>                            <C>            <C>
2   Name     (First   Middle   Last)                   Birthdate (Mo/Day/Yr)          Birthstate         Sex
                                                                                                      _       _
                                                                                                     |_| M   |_| F
    Home Address  (Street, Apt. No.)                         City                      State            Zip Code


    Social Security Number                             Home Phone  (            )     Work Phone  (            )
</TABLE>


3a  Occupation:________________________________   3b  Date of Hire:_____________

4a  Is Proposed Insured currently actively at work on a full time basis
    performing all duties of Proposed Insured's regular occupation, at Proposed
    Insured's customary place of employment for at least 30 hours per week?
     _       _
    |_| Yes |_| No  If "No" explain:
    ____________________________________________________________________________

4b  Has Proposed Insured: (1) been absent from work due to illness or medical
    treatment for a period of 5 business days or more within the last 90 days;
    or (2) been hospitalized for any reason during this same period?
     _       _
    |_| Yes |_| No If "Yes" explain:
    ____________________________________________________________________________

5   Has Proposed Insured used tobacco (cigarettes, cigars, chewing tobacco,
    pipe, nicotine substitutes, etc.) or any other substance containing nicotine
    within the last 12 months?
     _       _
    |_| Yes |_| No  If "Yes," what type and frequency?
    ____________________________________________________________________________

6   Is this insurance to replace, or will it cause any change in, any existing
    life insurance or annuity on any person proposed for coverage?
     _       _
    |_| Yes |_| No  If "Yes" submit a completed replacement form with this
                    application.



SECTION B - OWNER (IF OTHER THAN PROPOSED INSURED)
7a  Owner's Name and Address            7b  Owner's Social Security Number
                                            (or Tax I.D. Number)

                                        7c  Owner's Relationship to Proposed
                                            Insured






                                       1

Q2009-11/97  (Guaranteed Issue Application)
<PAGE>

SECTION C - BENEFICIARIES
8a  Primary Beneficiary_______________________  Relationship to Insured_________
    (or Trust information)   Social Security Number (or Tax I.D. Number)________

8b  Contingent Beneficiary____________________  Relationship to Insured_________
    (or Trust information)   Social Security Number (or Tax I.D. Number)________



SECTION D - BILLING
9   Employer's Name and Address         10  Mailing address (for Premium
                                            Notices and Correspondence)





11  Payment Method:  List bill          12  Premium Mode:



SECTION E - PLAN INFORMATION - FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
13  Product                             14  Policy Issue Date
                                            (Mo/Day/Yr):________________________

15  Guaranteed Issue Version            16  Unisex Version


17a  Stated Death Benefit       17b  Definition of Life Insurance Test:
                                      _
                                     |_| Guideline Annual Premium Test
                                      _
                                     |_| Cash Value Accumulation Test

17c  Death Benefit Options:
         _
        |_| Option 1 (Stated Death Benefit)
         _
        |_| Option 2 (Stated Death Benefit plus
            account value)
         _
        |_| Option 3 (Stated Death Benefit plus
            premiums paid minus withdrawals


SECTION F - GUARANTEED MINIMUM DEATH BENEFIT OPTION
18  GUARANTEE PERIOD (SELECT ONE, IF OPTION DESIRED; OTHERWISE THERE WILL BE NO
                      GUARANTEED PERIOD)
     _                                                     _
    |_| Later of ten years or proposed insured's age 65   |_| Lifetime of
                                                              proposed insured
    Note: The Guarantee Period will terminate if:
    a. You fail to pay the required Guarantee Period Annual premium defined in
       your prospectus; or
    b. Your Account Value on any Monthly Processing date is not diversified
       according to the following rules:
       1. No more than 35% of your Net Account Value may be invested in any one
          division; and
       2. Your Net Account Value must be invested in at least FIVE divisions.

       You will satisfy these diversification requirements if: (i) you
       participate in the Automatic Rebalancing feature defined in and governed
       by the policy prospectus in effect at the time you elect the Guarantee
       Period and your Automatic Rebalancing allocations comply with the
       diversifications specified above; or (ii) you elect Dollar Cost Averaging
       and direct the resulting transfers into at least four other Divisions
       with no more than 35% of any transfer being to any one division.

       There may be other circumstances that will cause the Guarantee Period to
       terminate before its scheduled expiration date. See your prospectus for
       further information.





                                       2

Q2009-11/97  (Guaranteed Issue Application)
<PAGE>




SECTION G - SUITABILITY
19  a. Have you, the Proposed Insured, and the Owner, if other than the
       Proposed Insured, received a current Prospectus dated ________________
       for the Variable Life Insurance policy applied for and current prospectus
                                                    _        _
       for each of the Variable Account Divisions? |_| Yes  |_| No
    b. DO YOU UNDERSTAND THAT UNDER THE POLICY APPLIED FOR THE AMOUNT OR
       DURATION OF THE DEATH BENEFIT MAY VARY UNDER SPECIFIED CONDITIONS; POLICY
       VALUES MAY INCREASE OR DECREASE IN ACCORDANCE WITH THE INVESTMENT
       EXPERIENCE OF INVESTMENT DIVISIONS IN A SEPARATE ACCOUNT, AND MAY
       INCREASE IN ACCORDANCE WITH THE INTEREST CREDITED IN THE GUARANTEED
       INTEREST DIVISION; AND THE AMOUNT PAYABLE AT THE FINAL POLICY DATE IS NOT
       GUARANTEED BUT IS DEPENDENT ON THE AMOUNT THEN IN THE ACCOUNT VALUE?
        _        _
       |_| YES  |_| NO
    c. Do you understand that any personalized illustrations received are based
       on hypothetical interest assumptions which may not be indicative of
       actual future investment experience of our Separate Account or of actual
                                                               _        _
       interest credited in our Guaranteed Interest Division? |_| Yes  |_| No
    d. With this in mind, is the policy in accord with your insurance objectives
                                              _        _
       and your anticipated financial needs? |_| Yes  |_| No

20  Special Instructions







HOME OFFICE CORRECTIONS (INSURANCE COMPANY USE ONLY)








   (NOT APPLICABLE IN NORTH DAKOTA, OREGON, PENNSYLVANIA, AND WEST VIRGINIA.)


                                       3

Q2009-11/97  (Guaranteed Issue Application)
<PAGE>



<TABLE>
<CAPTION>
                                          FRAUD WARNINGS (FOR ALL STATES EXCEPT OREGON)
<S>                             <C>
FOR APPLICANTS IN ALL STATES    Any person who knowingly and with intent to injure, defraud, or deceive any insurance company,
EXCEPT COLORADO, CONNECTICUT,   files an application, statement or claim containing any false, incomplete, or misleading information
PENNSYLVANIA AND VIRGINIA:      may be guilty of insurance fraud.

FOR APPLICANTS IN COLORADO:     IT IS UNLAWFUL TO KNOWINGLY PROVIDE FALSE, INCOMPLETE, OR MISLEADING FACTS OR INFORMATION TO AN
                                INSURANCE COMPANY FOR THE PURPOSE OF DEFRAUDING OR ATTEMPTING TO DEFRAUD THE COMPANY. PENALTIES MAY
                                INCLUDE IMPRISONMENT, FINES, DENIAL OF INSURANCE, AND CIVIL DAMAGES. ANY INSURANCE COMPANY OR AGENT
                                OF AN INSURANCE COMPANY WHO KNOWINGLY PROVIDES FALSE, INCOMPLETE, OR MISLEADING FACTS OR INFORMATION
                                TO A POLICYHOLDER OR CLAIMANT FOR THE PURPOSE OF DEFRAUDING OR ATTEMPTING TO DEFRAUD THE
                                POLICYHOLDER OR CLAIMANT WITH REGARD TO A SETTLEMENT OF AWARD PAYABLE FROM INSURANCE PROCEEDS SHALL
                                BE REPORTED TO THE COLORADO DIVISION OF INSURANCE WITHIN THE DEPARTMENT OF REGULATORY AGENCIES.

FOR APPLICANTS IN CONNECTICUT:  Any person who knowingly and with intent to injure, defraud, or deceive any insurance company, files
                                an application, statement or claim containing any false, incomplete, or misleading information may
                                be guilty of insurance fraud as determined by a court of competent jurisdiction.

FOR APPLICANTS IN PENNSYLVANIA: Any person who knowingly and with intent to defraud any insurance company or other person files an
                                application for insurance or statement of claim containing any materially false information or
                                conceals for the purpose of misleading, information concerning any fact material thereto commits a
                                fraudulent insurance act, which is a crime and subjects such person to criminal and civil penalties.

FOR APPLICANTS IN VIRGINIA:     Any person who with intent to defraud, or knowing that he is facilitating a fraud against an
                                insurer, submits an application, statement or files a claim containing false, or deceptive statement
                                may have violated state law.
</TABLE>

AGREEMENTS: All statements and answers in this application (which
includes supplements and amendments) are true and complete to the best of
my knowledge and belief. I also agree that:
1.  The statements and answers in this application will be relied upon and form
    the basis of any insurance.
2.  No information will be considered as having been given to Security Life
    unless it is written in this application. (THIS PARAGRAPH DOES NOT APPLY IN
    THE STATES OF ALASKA, MAINE, MISSOURI, OREGON, SOUTH CAROLINA, SOUTH DAKOTA
    AND WISCONSIN.)
3.  No agent or any other unauthorized person can make or change any insurance
    contract or give up any of Security Life's rights or requirements. Any
    change must be in writing and signed by an officer of Security Life.
4.  Security Life may amend this application by an appropriate notation in the
    space designated "Home Office Corrections" in order to correct errors or
    omissions or to conform the application with any policy that may be issued.
    The acceptance of the policy constitutes a ratification of such amendments.
    (THIS PARAGRAPH DOES NOT APPLY IN THE STATES OF NORTH DAKOTA, OREGON,
    PENNSYLVANIA, AND WEST VIRGINIA.) In those states, including Maryland, where
    change in amount, age at issue, classification, plan, premium, or benefit
    requires the written consent of the applicant, no change may be ratified
    except by a written acceptance. We reserve the right to make any changes
    required by law.
5.  INSURANCE UNDER POLICY APPLIED FOR - EXCEPT AS MAY BE PRO- VIDED IN ANY
    COVERAGE PROVIDED BY A CONDITIONAL RECEIPT, NO POLICY OF INSURANCE WILL BE
    IN FORCE UNTIL (1) THE FIRST POLICY PREMIUM IS PAID AND (2) THE POLICY IS
    DELIVERED WHILE THE FACTS AND HEALTH CONDITION OF THE PROPOSED INSURED(S)
    ARE AS REPRESENTED IN THIS APPLICATION. WHEN THESE CONDITIONS ARE SATISFIED,
    THE POLICY AS DELIVERED WILL THEN TAKE EFFECT.
6.  I certify, under penalty of perjury, that my social security/tax
    identification number(s) is shown and is correct and that I am not subject
    to back up withholding.
7.  If the contract applied for is for a pension, profit-sharing, HR10, or other
    tax qualified plan, any policy issued shall not be transferable other than
    to the insurer, except as directed by the Plan Administrator. Other
    applicable provisions may be added to the contract.

I know of nothing else affecting the risk. In addition to the Agreements above,
I have read and agree to the information and agreements contained in Section 21,
Special Instructions.
- -> Signature of Proposed Insured________________________   -> Date______________

- -> Signature of Owner___________________________________   -> Date______________
   (If other than Proposed Insured)

- -> Name and Title of Owner______________________________________________________
   (If owner is a business entity, print the business entity's name and the
    title of person signing.)

- -> APPLICATION SIGNED BY PROPOSED INSURED OR OWNER (IF OTHER THAN PROPOSED
   INSURED) IN:                                            -> STATE ____________


AGENT USE ONLY (Please print)
Do you have knowledge or reason to believe that replacement of existing life
                                       _        _
insurance or annuity may be involved? |_| Yes  |_| No
If "Yes" please provide appropriate replacement forms.

<TABLE>
<S>                                                        <C>                                <C>
Signature of Agent/Registered Rep________________________________   Reg. Rep Number____________   % Split__________

Signature of Agent/Registered Rep________________________________   Reg. Rep Number____________   % Split__________

Signature of Agent/Registered Rep________________________________   Reg. Rep Number____________   % Split__________
</TABLE>



________________________________________   _____________________________________
    Name of Broker/Dealer/Branch/OSJ          Name of Broker/Dealer/Branch/OSJ

                                       4

Q2009-11/97  (Guaranteed Issue Application)

<PAGE>


[Logo of Security Life]                                  Security Life of Denver
                                                         Insurance Company
                                                         1290 Broadway
                                                         Denver, CO 80203-5699

                                Guaranteed Issue
                     Binding Limited Life Insurance Coverage

For premium(s) received from the employer in connection with the following
Guaranteed Issue Applications, Security Life provides a limited amount of life
insurance coverage for a short time while it decides whether to issue and
deliver the policy or certificate applied for. This coverage is subject to the
terms and conditions set out below.
<TABLE>
<CAPTION>
                                               AMOUNT     |                                                 AMOUNT
              PROPOSED             PREMIUM   OF LIMITED   |                PROPOSED             PREMIUM   OF LIMITED
APP.#          INSURED             RECEIVED   LIFE INS.   |  APP.#          INSURED             RECEIVED   LIFE INS.
- -----------------------------------------------------------------------------------------------------------------------------
<S>     <C>                        <C>       <C>             <C>     <C>                        <C>       <C>
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
______  _________________________  ________  ___________  |  ______  _________________________  ________  ___________
</TABLE>

                              TERMS AND CONDITIONS

AMOUNT OF COVERAGE
If a Proposed Insured dies while this coverage is in effect, Security Life will
pay the Amount of Limited Life Insurance on the Proposed Insured set out above.
There is no premium waiver coverage.

DATE COVERAGE BEGINS
Coverage on the Proposed Insured under this agreement starts when a premium has
been accepted while the Proposed Insured is currently engaged in active
full-time work. Active full-time work is working at least 30 hours per week in a
normal capacity with no hospitalizations and no absences from work due to
illness or accident (except absences due to minor illnesses or accidents for no
more than 5 total days during the 3-month period).

DATE COVERAGE ENDS
The coverage on the Proposed Insured will end automatically on the EARLIEST of
the dates:
o   Security Life returns the premium(s)
o   Five days after Security Life mails a notice of termination to the owner's
    address on the Application; or
o   Coverage starts under any Security Life policy or certificate resulting from
    Application.

Security Life may send the notice of return premium(s) at any time before
delivery of the policy or certificate.

There is no insurance coverage if:
o   The Proposed Insured dies by suicide, or self-inflicted injury;
o   The premium check is not honored; or
o   The Proposed Insured is not currently engaged in active full-time work at
    the time the premium is accepted.

BENEFICIARY
Any benefit will be paid to the beneficiary named in the application on the
Proposed Insured. If death is before such an application is completed, it will
be paid to (check one):

 _
|_| Proposed Insured's estate, or

 _
|_| Other  __________________________________________________

Premiums for an application will be returned if: an application is not approved;
or a benefit is paid under this coverage; or any condition of the Guaranteed
Issue offer is not met.

No agent can waive or modify this coverage in any way.
- --------------------------------------------------------------------------------
    No premium may be accepted if:
    o   the Proposed Insured is not currently engaged in active
        full-time work; or
    o   any condition of the Guaranteed Issue offer is not met.
    The amount of Limited Life Insurance shall be no more than the lesser of:
    the amount specified in the Guaranteed Issue offer; or $3 million.
- --------------------------------------------------------------------------------
Agreed to on ______________________________, 19________

_____________________________________________(EMPLOYER)


By ____________________________________________________
   Print employer's name and have officer sign.

Agent _________________________________________________



Q1112 B-6/98                                                    HOME OFFICE COPY

<PAGE>




Initial  Premium  Allocation.  Please  allocate  your  Initial  Premium  to  the
Guaranteed Interest Division and/or among the Separate Account Divisions. Please
use whole number  percentages  for each Division  elected.  You must allocate at
least 1% of your  Premium  Allocation  to each  Division  in which  you elect to
invest. The total must equal 100%.

        % GUARANTEED INTEREST DIVISION
- --------
                       SEPARATE ACCOUNT INVESTMENT OPTIONS
- --------------------------------------------------------------------------------
<TABLE>

AIM                                          INVESCO                                      Van Eck

<S>                                          <C>                                          <C>
         % V.I. Government Securities                 % Equity Income                              % Worldwide Emerging Markets
- ---------                                    ---------                                    ---------
         % V.I. Capital Appreciation                  % High Yield                                 % Worldwide Bond
- ---------                                    ---------                                    ---------
                                                      % Utilities                                  % Worldwide Real Estate
                                             ---------                                    ---------
Alger American                                        % Total Return
                                             ---------
         % Small Capitalization                       % VIF Small Company Growth          GCG Trust
- ---------                                    ---------
         % MidCap Growth                                                                           % Growth
- ---------                                                                                 ---------
         % Growth                            Neuberger Berman                                      % Research
- ---------                                                                                 ---------
                                                      % Limited Maturity Bond                      % Equity Income
                                             ---------                                    ---------
Fidelity Investments                                  % Partners Portfolio                         % MidCap Growth
                                             ---------                                    ---------
         % Growth Portfolio                                                                        % Hard Assets
- ---------                                                                                 ---------
         % Overseas                                                                                % Liquid Assets Money Market
- ---------                                                                                 ---------
         % Index 500                                                                               % Limited Maturity Bond
- ---------                                                                                 ---------
</TABLE>


Automatic Telephone Privileges

I  acknowledge  that my policy  automatically  will provide  telephone  transfer
privileges  and  telephone  allocation  change  privileges  as  described in the
current   prospectus   to  me  as  policy  owner  and  to  my   agent/registered
representative. I also agree that ING Security Life and its distributor will not
be  liable  for any  loss,  damage,  costs or  expenses  incurred  in  acting on
telephone  instructions  reasonably believed to be authentic.  ING Security Life
may  employ   procedures  which  might  include   requiring  forms  of  personal
identification before accepting such telephone  instructions.  I understand that
if I do not want  myself  or my  agent/registered  representative  to have  such
telephone  privileges,  I must indicate so below.  I also  understand  that once
granted,  such  privilege  can be revoked only upon  receipt of signed,  written
instructions at ING Security Life.
          _
         |_| I do not want telephone transfer or allocation privileges.
          _
         |_| I do not want telephone  transfer or allocation  privileges granted
             to my agent/registered representative.







(Guaranteed Issue Application)        Insert                  Corporate Benefits




                                                                     EXHIBIT 6.B

[Letterhead of Security Life here]


February 1, 2000

Security Life of Denver Insurance Company
1290 Broadway
Denver, CO  80203-5699

Re:      Security Life Separate Account L1
         Pre-Effective Amendment No. 2; SEC File No. 333-90577

Gentlemen:

In my capacity as Executive Vice President and Chief Actuary of Security Life of
Denver Insurance  Company  ("Security  Life"), I have provided  actuarial advice
concerning:

The preparation of Pre-Effective  Amendment No. 2 to the Registration  Statement
on Form S-6 (File No. 333-90577) to be filed by Security  Life and its Security
Life  Separate  Account L1 (the  "Separate  Account")  with the  Securities  and
Exchange Commission ("SEC") under the Securities Act of 1933 with respect to the
corporate benefits variable universal life insurance policies; and

The  preparation  of the  policy  forms  for  the  corporate  benefits  variable
universal life insurance  policies  described in  Pre-Effective  Amendment No. 2
(the "Policies").

It is my professional opinion that

1.  The aggregate fees and charges under the Policies are reasonable in relation
    to the services  rendered the expenses expected to be incurred and the risks
    assumed by Security Life.

2.  The  illustrations of death benefits,  account value,  cash surrender value,
    and total premiums paid plus interest at 5 percent shown in the  Prospectus,
    based on the assumptions  stated in the illustration are consistent with the
    provisions  of the  Policies.  The rate  structures of the Policies have not
    been designed so as to make the relationship  between premiums and benefits,
    as shown in the illustrations  included,  appear to be correspondingly  more
    favorable to prospective  buyers than other  illustrations  which could have
    been  provided at other  combinations  of ages,  sex of the  insured,  death
    benefit option and amount, definition of life insurance test, premium class,
    and premium amounts. Insureds of other premium classes may have higher costs
    of insurance charges.

3.  All other numerical examples shown in the Prospectus are consistent with the
    Policies and our other practices,  and have not been designed to appear more
    favorable to  prospective  buyers than other  examples which could have been
    provided.

I hereby  consent to the filing of this  opinion as an Exhibit to  Pre-Effective
Amendment No. 2 to the  Registration  Statement and the use of my name under the
heading "Experts" in the Prospectus.

Sincerely,

/s/ James L. Livingston, Jr.
James L. Livingston, Jr., F.S.A., M.A.A.A.

JLL:tls



                                                                     Exhibit 7.A





                         Consent of Independent Auditors


We consent to the reference to our firm under the captions "Experts" and
"Financial Statements" and to the use of our reports dated April 5, 1999 (with
respect to the financial statements of Security Life Separate Account L1 and the
consolidated financial statements of Security Life of Denver Insurance Company
and Subsidiaries), in Pre-Effective Amendment No. 2 to the Registration
Statement (Form S-6 No. 333-90577) and related Prospectus of Security Life of
Denver Insurance Company and Security Life Separate Account L1 as filed with the
Securities and Exchange Commission on February 2, 2000.


                                              /s/  ERNST & YOUNG LLP

Denver, Colorado
February 2, 2000

                                                                     Exhibit 7.B

[Sutherland Asbill & Brennan LLP]




                   CONSENT OF SUTHERLAND ASBILL & BRENNAN LLP


We consent to the reference to our firm in the prospectus included in
Pre-Effective Amendment No. 2 to the Registration Statement on Form S-6 for
Security Life Separate Account L1 (File No. 333-90577). In giving this consent,
we do not admit that we are in the category of persons whose consent is required
under Section 7 of the Securities Act of 1933.



                                            SUTHERLAND ASBILL & BRENNAN LLP



                                            By:    /s/   Kimberly J. Smith
                                                     ---------------------------
                                                     Kimberly J. Smith



Washington, D.C.
February 1, 2000


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission